Suite number:
2
Project:
Address:
Vancouver, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
832 sqft
Occupancy Date:
Jun 2025
Price, CAD
$769,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.69%
Cumulative Return on Investment in Year 5
89.50%
Property Price at the End of Year 5
$992,000
Deposit Schedule
$5 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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $508,000 |
| rent income | $7,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $190,000 |
| mortgage principal reduction | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $114,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $102,000 | $818,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| remaining balance payment | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $89,000 |
| mortgage payment | $16,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $353,000 |
| total expense investment | $206,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $629,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$149,362 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $189,000 |
| cumulative roi | $26 | $46 | $62 | $77 | $90 | $101 | $113 | $123 | $134 | $144 | $915 |
Kinsley
Address: Vancouver, British Columbia
Price Range: $770,000 - $1,930,000
Avail. suites: 26
1—3 bd
666—1780 SqFt