Suite number:

2A-2

Address:
Vancouver, British Columbia
Developer:
Bucci
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
863 sqft
Occupancy Date:
Jan 2023
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

33.08%

Cumulative Return on Investment in Year 5

160.04%

Property Price at the End of Year 5

$1,159,000

Deposit Schedule
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$34,000$13,000$14,000$14,000$15,000$16,000$17,000$17,000$18,000$19,000$177,000
deposit interest-----------
gst hst rebate-----------
total income return$81,000$62,000$66,000$69,000$72,000$76,000$80,000$84,000$88,000$93,000$771,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$438,000
total expense investment$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$438,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$37,000$19,000$22,000$25,000$29,000$32,000$36,000$40,000$44,000$49,000$334,000
cumulative roi$185$164$159$159$160$162$165$169$172$176$2,000
2550 Garden Drive Condos
Address: Vancouver, British Columbia
Price Range: $595,000 - $1,460,000
Avail. suites: 6
0—3 bd
425—1532 SqFt