Suite number:
C10
Project:
Address:
Vancouver, British Columbia
Developer:
Porte Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1291 sqft
Occupancy Date:
Feb 2025
Price, CAD
$1,029,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.85%
Cumulative Return on Investment in Year 5
104.25%
Property Price at the End of Year 5
$1,327,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$51,495
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 | $53,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $680,000 |
| rent income | $29,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $460,000 |
| mortgage principal reduction | $10,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $159,000 |
| deposit interest | $297 | - | - | - | - | - | - | - | - | - | $297 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $98,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $139,000 | $146,000 | $153,000 | $160,000 | $1,304,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| remaining balance payment | $154,000 | - | - | - | - | - | - | - | - | - | $154,000 |
| closing cost | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | $11,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $170,000 |
| mortgage payment | $38,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $488,000 |
| total expense investment | $294,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $903,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$195,701 | $45,000 | $49,000 | $54,000 | $60,000 | $65,000 | $71,000 | $77,000 | $84,000 | $90,000 | $400,000 |
| cumulative roi | $26 | $48 | $68 | $87 | $104 | $121 | $138 | $156 | $173 | $191 | $1,000 |
Grafia
Address: Vancouver, British Columbia
Price Range: $580,000 - $1,195,000
Avail. suites: 13
0.5—3.5 bd
547—1291 SqFt