Suite number:
Unit 212 Plan A3
Project:
Address:
Vancouver, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
592 sqft
Occupancy Date:
Jul 2026
Price, CAD
$699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.43%
Cumulative Return on Investment in Year 5
101.39%
Property Price at the End of Year 5
$902,000
Deposit Schedule
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | $3,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $170,000 |
| mortgage principal reduction | - | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $93,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $48,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $731,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $140,000 | - | - | - | - | - | - | - | - | $140,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $1,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $66,000 |
| mortgage payment | - | $5,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $262,000 |
| total expense investment | - | $179,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $500,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $36,000 | -$130,651 | $29,000 | $32,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $231,000 |
| cumulative roi | - | $47 | $67 | $85 | $101 | $116 | $130 | $144 | $158 | $171 | $1,000 |
StreetSide is proud to introduce a new collection of condos now selling in the Riley Park neighbourhood of Vancouver. Comprised of studio to 3 bedroom + flex homes, this six storey development will be located at the crossroads of Quebec Street and 33...
Address: Vancouver, British Columbia
Price Range: $700,000 - $1,220,000
Avail. suites: 3
1.5—3.5 bd
592—1125 SqFt