Suite number:

2A-2

Address:
Vancouver, British Columbia
Developer:
Bucci
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
863 sqft
Occupancy Date:
Jan 2023
Price, CAD
$899,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

35.55%

Cumulative Return on Investment in Year 5

173.15%

Property Price at the End of Year 5

$1,159,000

Deposit Schedule
Total up to 5% in 7 days
$44,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$47,000$49,000$52,000$54,000$57,000$60,000$63,000$67,000$70,000$74,000$594,000
rent income-----------
mortgage principal reduction$37,000$14,000$15,000$15,000$16,000$17,000$17,000$18,000$19,000$20,000$188,000
deposit interest-----------
gst hst rebate-----------
total income return$84,000$63,000$67,000$70,000$73,000$77,000$81,000$85,000$89,000$93,000$782,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$412,000
total expense investment$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$412,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$43,000$22,000$25,000$29,000$32,000$36,000$40,000$44,000$48,000$52,000$369,000
cumulative roi$204$179$173$172$173$175$178$182$185$190$2,000
2550 Garden Drive Condos
Address: Vancouver, British Columbia
Price Range: $730,000 - $1,400,000
Avail. suites: 11
1—3 bd
684—1532 SqFt