Suite number:
Plan A
Project:
Address:
Vancouver, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
2045 sqft
Occupancy Date:
Jan 2022
Price, CAD
$3,149,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.81%
Cumulative Return on Investment in Year 5
179.86%
Property Price at the End of Year 5
$4,058,000
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 | $163,000 | $172,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $246,000 | $258,000 | $2,079,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $172,000 | $51,000 | $53,000 | $56,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $717,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $335,000 | $224,000 | $235,000 | $246,000 | $258,000 | $271,000 | $285,000 | $299,000 | $314,000 | $329,000 | $2,796,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $1,444,000 |
| total expense investment | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $1,444,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $191,000 | $79,000 | $90,000 | $102,000 | $114,000 | $127,000 | $140,000 | $154,000 | $169,000 | $185,000 | $1,352,000 |
| cumulative roi | $232 | $194 | $183 | $180 | $180 | $181 | $183 | $186 | $190 | $194 | $2,000 |
Proudly introducing 1335 Howe by Onni. Designed by the award-winning IBI Group, this modern and sophisticated 40-storey building offers a limited collection of spacious and refined residences. Nestled in the heart of Vancouver’s distinctive Beach Dis...
Address: Vancouver, British Columbia
Price Range: $1,680,000 - $5,990,000
Avail. suites: 13
2.5—3.5 bd
1040—3909 SqFt