Suite number:

Plan M

Project:
Address:
Vancouver, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1095 sqft
Occupancy Date:
Jan 2022
Price, CAD
$1,679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.28%

Cumulative Return on Investment in Year 5

161.39%

Property Price at the End of Year 5

$2,164,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$87,000$92,000$97,000$102,000$107,000$113,000$118,000$125,000$131,000$138,000$1,109,000
rent income-----------
mortgage principal reduction$87,000$25,000$26,000$27,000$29,000$30,000$32,000$33,000$35,000$36,000$361,000
deposit interest-----------
gst hst rebate-----------
total income return$174,000$117,000$123,000$129,000$136,000$143,000$150,000$158,000$166,000$174,000$1,469,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$84,000$84,000$84,000$84,000$84,000$84,000$84,000$84,000$84,000$84,000$841,000
total expense investment$84,000$84,000$84,000$84,000$84,000$84,000$84,000$84,000$84,000$84,000$841,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$90,000$33,000$39,000$45,000$52,000$59,000$66,000$74,000$82,000$90,000$628,000
cumulative roi$207$173$164$161$161$163$165$168$171$175$2,000
1335 Howe
Address: Vancouver, British Columbia
Price Range: $1,680,000 - $5,990,000
Avail. suites: 11
2.5—3.5 bd
1040—3909 SqFt