Suite number:
Plan 2C
Project:
Address:
Vancouver, British Columbia
Developer:
Amacon
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
868 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,466,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.32%
Cumulative Return on Investment in Year 5
92.99%
Property Price at the End of Year 5
$1,890,000
Deposit Schedule
$5,000 at Signing
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 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $968,000 |
| rent income | - | $15,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $265,000 |
| mortgage principal reduction | - | $11,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $194,000 |
| deposit interest | $260 | $102 | - | - | - | - | - | - | - | - | $362 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $76,000 | $112,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $183,000 | $1,433,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $288,000 | - | - | - | - | - | - | - | - | $288,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $7,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $119,000 |
| mortgage payment | - | $42,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $612,000 |
| total expense investment | $5,000 | $385,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $86,000 | $87,000 | $1,073,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $71,000 | -$272,970 | $47,000 | $53,000 | $59,000 | $66,000 | $73,000 | $80,000 | $88,000 | $96,000 | $360,000 |
| cumulative roi | $2,000 | $47 | $65 | $80 | $93 | $105 | $116 | $126 | $136 | $146 | $2,000 |
Block Residences
Address: Vancouver, British Columbia
Price Range: $1,467,000 - $1,840,000
Avail. suites: 5
2.5—3.5 bd
843—1012 SqFt