Suite number:
B2 - CITY COLLECTION
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1520 sqft
Occupancy Date:
May 2024
Price, CAD
$2,550,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.56%
Cumulative Return on Investment in Year 5
145.91%
Property Price at the End of Year 5
$3,286,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$127,545
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 | $132,000 | $140,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $1,683,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $51,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $423,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $183,000 | $173,000 | $182,000 | $192,000 | $202,000 | $212,000 | $223,000 | $234,000 | $246,000 | $259,000 | $2,106,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,277,000 |
| total expense investment | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,277,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $55,000 | $46,000 | $55,000 | $64,000 | $74,000 | $84,000 | $95,000 | $106,000 | $119,000 | $131,000 | $829,000 |
| cumulative roi | $143 | $139 | $141 | $143 | $146 | $149 | $153 | $157 | $161 | $165 | $1,000 |
Tesoro
Address: Vancouver, British Columbia
Price Range: $1,825,000 - $8,890,000
Avail. suites: 22
2—3.5 bd
1282—4801 SqFt