Suite number:
2506 - C3
Project:
Address:
Vancouver, British Columbia
Developer:
Brivia Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
656 sqft
Occupancy Date:
Dec 2030
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
47.65%
Cumulative Return on Investment in Year 5
217.77%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$110,000
5% on Occupancy
$55,000
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | - | - | - | - | - | - | $18,000 | $21,000 | $21,000 | $22,000 | $83,000 |
| mortgage principal reduction | - | - | - | - | - | - | $14,000 | $16,000 | $17,000 | $17,000 | $64,000 |
| deposit interest | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $541 | - | - | - | $51,000 |
| gst hst rebate | - | - | - | - | - | - | $5,000 | - | - | - | $5,000 |
| total income return | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $82,000 | $115,000 | $118,000 | $124,000 | $130,000 | $929,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $165,000 | - | - | - | - | - | - | - | - | - | $165,000 |
| remaining balance payment | - | - | - | - | - | - | $55,000 | - | - | - | $55,000 |
| closing cost | - | - | - | - | - | - | $40,000 | - | - | - | $40,000 |
| operating expense | - | - | - | - | - | - | $9,000 | $11,000 | $11,000 | $11,000 | $42,000 |
| mortgage payment | - | - | - | - | - | - | $46,000 | $50,000 | $50,000 | $50,000 | $197,000 |
| total expense investment | $165,000 | - | - | - | - | - | $151,000 | $61,000 | $61,000 | $62,000 | $500,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$100,101 | $69,000 | $72,000 | $75,000 | $79,000 | $82,000 | -$35,270 | $57,000 | $63,000 | $68,000 | $429,000 |
| cumulative roi | $39 | $81 | $125 | $170 | $218 | $268 | $222 | $225 | $229 | $234 | $2,000 |
CURV
Address: Vancouver, British Columbia
Price Range: $1,100,000 - $3,400,000
Avail. suites: 30
1.5—3.5 bd
610—1298 SqFt