Suite number:
PR G1B
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
2021 sqft
Occupancy Date:
Dec 2027
Price, CAD
$5,654,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.10%
Cumulative Return on Investment in Year 5
109.37%
Property Price at the End of Year 5
$7,285,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$282,740
5% in 90 days
$282,740
5% on Occupancy
$282,740
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $293,000 | $309,000 | $325,000 | $342,000 | $360,000 | $379,000 | $399,000 | $419,000 | $441,000 | $464,000 | $3,732,000 |
| rent income | - | - | - | $48,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $411,000 |
| mortgage principal reduction | - | - | - | $67,000 | $76,000 | $80,000 | $83,000 | $87,000 | $91,000 | $95,000 | $579,000 |
| deposit interest | $33,000 | $44,000 | $44,000 | $1,000 | - | - | - | - | - | - | $122,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $326,000 | $353,000 | $369,000 | $463,000 | $491,000 | $515,000 | $541,000 | $568,000 | $596,000 | $626,000 | $4,849,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $848,000 | - | - | - | - | - | - | - | - | - | $848,000 |
| remaining balance payment | - | - | - | $283,000 | - | - | - | - | - | - | $283,000 |
| closing cost | - | - | - | $221,000 | - | - | - | - | - | - | $221,000 |
| operating expense | - | - | - | $42,000 | $47,000 | $48,000 | $50,000 | $51,000 | $53,000 | $54,000 | $345,000 |
| mortgage payment | - | - | - | $252,000 | $275,000 | $275,000 | $275,000 | $275,000 | $275,000 | $275,000 | $1,902,000 |
| total expense investment | $848,000 | - | - | $797,000 | $322,000 | $323,000 | $325,000 | $326,000 | $328,000 | $330,000 | $3,599,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$521,914 | $353,000 | $369,000 | -$334,207 | $169,000 | $192,000 | $216,000 | $242,000 | $269,000 | $297,000 | $1,250,000 |
| cumulative roi | $38 | $80 | $124 | $100 | $109 | $118 | $125 | $132 | $139 | $145 | $1,000 |
Fifteen Fifteen
Address: Vancouver, British Columbia
Price Range: $1,260,000 - $16,900,000
Avail. suites: 15
1—3 bd
652—4043 SqFt