Suite number:
303 - B5
Project:
Address:
Vancouver, British Columbia
Developer:
AREE Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
602 sqft
Occupancy Date:
Mar 2026
Price, CAD
$769,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.41%
Cumulative Return on Investment in Year 5
88.36%
Property Price at the End of Year 5
$992,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$38,495
5% in 10 days
$38,495
5% on Occupancy
$38,495
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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $508,000 |
| rent income | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $129,000 |
| mortgage principal reduction | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $103,000 |
| deposit interest | $6,000 | $378 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $67,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $751,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| remaining balance payment | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $69,000 |
| mortgage payment | - | $35,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $344,000 |
| total expense investment | $115,000 | $115,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $601,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$69,953 | -$47,849 | $21,000 | $24,000 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $150,000 |
| cumulative roi | $39 | $48 | $64 | $77 | $88 | $99 | $108 | $117 | $126 | $134 | $901 |
Garden 11
Address: Vancouver, British Columbia
Price Range: $590,000 - $1,370,000
Avail. suites: 20
0.5—3.5 bd
465—1180 SqFt