Suite number:
808D Tower D
Project:
Address:
Richmond, British Columbia
Developer:
Yuanheng
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1276 sqft
Occupancy Date:
Jan 2021
Price, CAD
$1,353,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
36.14%
Cumulative Return on Investment in Year 5
188.21%
Property Price at the End of Year 5
$1,744,000
Deposit Schedule
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 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $106,000 | $111,000 | $894,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $96,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $340,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $166,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $130,000 | $136,000 | $143,000 | $1,233,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $621,000 |
| total expense investment | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $621,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $104,000 | $35,000 | $40,000 | $45,000 | $50,000 | $56,000 | $61,000 | $68,000 | $74,000 | $81,000 | $613,000 |
| cumulative roi | $268 | $212 | $196 | $190 | $188 | $188 | $190 | $192 | $195 | $199 | $2,000 |
ViewStar Ⅰ With the flexibility of 2-4 bedroom residences, the functional townhomes have been thoughtfully created to accommodate every way of life. For every lifestyle, there is a home that has been carefully considered. Whether you desire the free...
Address: Richmond, British Columbia
Price Range: $1,024,000 - $1,354,000
Avail. suites: 4
2—3 bd
940—1276 SqFt