Suite number:
Plan 2D
Project:
Address:
Vancouver, British Columbia
Developer:
Amacon
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
850 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,466,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.16%
Cumulative Return on Investment in Year 5
96.45%
Property Price at the End of Year 5
$1,890,000
Deposit Schedule
$5,000 at Signing
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 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $968,000 |
| rent income | - | $15,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $260,000 |
| mortgage principal reduction | - | $12,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $207,000 |
| deposit interest | $260 | $102 | - | - | - | - | - | - | - | - | $362 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $76,000 | $112,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $1,441,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $288,000 | - | - | - | - | - | - | - | - | $288,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $7,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $118,000 |
| mortgage payment | - | $39,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $577,000 |
| total expense investment | $5,000 | $382,000 | $80,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $1,036,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $71,000 | -$269,772 | $52,000 | $58,000 | $65,000 | $71,000 | $78,000 | $85,000 | $93,000 | $101,000 | $405,000 |
| cumulative roi | $2,000 | $47 | $66 | $82 | $96 | $109 | $121 | $132 | $143 | $153 | $2,000 |
Block Residences
Address: Vancouver, British Columbia
Price Range: $1,467,000 - $1,840,000
Avail. suites: 5
2.5—3.5 bd
843—1012 SqFt