Suite number:
A3
Project:
Address:
Vancouver, British Columbia
Developer:
AREE Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0.5
Size:
537 sqft
Occupancy Date:
Mar 2026
Price, CAD
$589,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.22%
Cumulative Return on Investment in Year 5
105.65%
Property Price at the End of Year 5
$760,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$29,495
5% in 10 days
$29,495
5% on Occupancy
$29,495
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | - | $11,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $166,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $84,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $55,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $650,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| remaining balance payment | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $63,000 |
| mortgage payment | - | $18,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $234,000 |
| total expense investment | $88,000 | $82,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $446,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,598 | -$26,646 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $43,000 | $47,000 | $205,000 |
| cumulative roi | $39 | $52 | $72 | $90 | $106 | $121 | $135 | $150 | $164 | $178 | $1,000 |
Garden 11
Address: Vancouver, British Columbia
Price Range: $590,000 - $1,410,000
Avail. suites: 12
0.5—3.5 bd
537—1180 SqFt