Suite number:
A11
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3.5
Size:
2488 sqft
Occupancy Date:
Dec 2026
Price, CAD
$4,800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.90%
Cumulative Return on Investment in Year 5
97.34%
Property Price at the End of Year 5
$6,184,000
Deposit Schedule
Total up to 5% in 7 days
$240,000
5% in 90 days
$240,000
5% on Occupancy
$240,000
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 | $249,000 | $263,000 | $276,000 | $291,000 | $306,000 | $322,000 | $338,000 | $356,000 | $374,000 | $394,000 | $3,168,000 |
| rent income | - | $7,000 | $87,000 | $91,000 | $95,000 | $99,000 | $103,000 | $108,000 | $112,000 | $117,000 | $819,000 |
| mortgage principal reduction | - | $5,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $570,000 |
| deposit interest | $37,000 | $32,000 | - | - | - | - | - | - | - | - | $69,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $285,000 | $307,000 | $428,000 | $444,000 | $466,000 | $489,000 | $513,000 | $539,000 | $566,000 | $594,000 | $4,631,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $720,000 | - | - | - | - | - | - | - | - | - | $720,000 |
| remaining balance payment | - | $240,000 | - | - | - | - | - | - | - | - | $240,000 |
| closing cost | - | $180,000 | - | - | - | - | - | - | - | - | $180,000 |
| operating expense | - | $4,000 | $53,000 | $55,000 | $56,000 | $57,000 | $58,000 | $60,000 | $61,000 | $62,000 | $466,000 |
| mortgage payment | - | $20,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $1,943,000 |
| total expense investment | $720,000 | $444,000 | $294,000 | $295,000 | $296,000 | $297,000 | $299,000 | $300,000 | $301,000 | $303,000 | $3,548,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$434,529 | -$137,229 | $134,000 | $149,000 | $170,000 | $192,000 | $215,000 | $239,000 | $264,000 | $291,000 | $1,082,000 |
| cumulative roi | $40 | $54 | $72 | $86 | $97 | $108 | $117 | $126 | $135 | $144 | $978 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,300,000 - $4,800,000
Avail. suites: 21
2—3.5 bd
1172—3903 SqFt