Suite number:
Unit #212 - PLAN A3
Project:
Address:
Vancouver, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Floor plan:
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
22.41%
Cumulative Return on Investment in Year 5
99.67%
Property Price at the End of Year 5
$902,000
Deposit Schedule
Total up to 5% in 7 days
$34,995
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 | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $207,000 |
| mortgage principal reduction | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $88,000 |
| deposit interest | $2,000 | $833 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $59,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $765,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| remaining balance payment | - | $105,000 | - | - | - | - | - | - | - | - | $105,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $4,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $70,000 |
| mortgage payment | - | $18,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $298,000 |
| total expense investment | $35,000 | $160,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $541,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$101,037 | $28,000 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $224,000 |
| cumulative roi | $109 | $48 | $67 | $84 | $100 | $114 | $128 | $142 | $155 | $169 | $1,000 |
Bailey
Address: Vancouver, British Columbia
Price Range: $700,000 - $1,220,000
Avail. suites: 3
1.5—3.5 bd
592—1125 SqFt