Suite number:
B
Project:
Address:
Vancouver, British Columbia
Developer:
Dimex Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1045 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,199,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
63.11%
Cumulative Return on Investment in Year 5
289.43%
Property Price at the End of Year 5
$1,546,000
Deposit Schedule
$10,000 at Signing
Total up to 15% in 9999 days
$179,985
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $792,000 |
| rent income | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $462,000 |
| mortgage principal reduction | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $185,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $120,000 | $121,000 | $127,000 | $133,000 | $139,000 | $146,000 | $153,000 | $161,000 | $168,000 | $177,000 | $1,444,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $125,000 |
| mortgage payment | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $601,000 |
| total expense investment | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $726,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $49,000 | $49,000 | $55,000 | $61,000 | $67,000 | $73,000 | $80,000 | $87,000 | $95,000 | $103,000 | $718,000 |
| cumulative roi | $269 | $261 | $267 | $277 | $289 | $303 | $319 | $336 | $355 | $376 | $3,000 |
Templeton
Address: Vancouver, British Columbia
Price Range: $850,000 - $1,500,000
Avail. suites: 8
1—3 bd
785—1255 SqFt