Suite number:
A4D - BERKELEY
Project:
Address:
Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
787 sqft
Occupancy Date:
Dec 2027
Price, CAD
$898,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.36%
Cumulative Return on Investment in Year 5
120.15%
Property Price at the End of Year 5
$1,158,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,945
5% in 180 days
$44,945
2.5% in 360 days
$22,473
2.5% on Occupancy
$22,473
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $593,000 |
| rent income | - | - | - | $22,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $187,000 |
| mortgage principal reduction | - | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $92,000 |
| deposit interest | $4,000 | $7,000 | $7,000 | $96 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $56,000 | $59,000 | $92,000 | $94,000 | $99,000 | $103,000 | $108,000 | $114,000 | $119,000 | $895,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $135,000 | - | - | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | - | - | $45,000 | - | - | - | - | - | - | $45,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $80,000 |
| mortgage payment | - | - | - | $40,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $302,000 |
| total expense investment | $135,000 | - | - | $131,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $598,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$84,703 | $56,000 | $59,000 | -$38,768 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $63,000 | $296,000 |
| cumulative roi | $37 | $79 | $122 | $105 | $120 | $134 | $146 | $158 | $169 | $181 | $1,000 |
Ashleigh Oakridge
Address: Vancouver, British Columbia
Price Range: $899,000 - $1,854,000
Avail. suites: 30
1—3.5 bd
605—1350 SqFt