Suite number:
A7
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
523 sqft
Occupancy Date:
Dec 2025
Price, CAD
$694,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.98%
Cumulative Return on Investment in Year 5
91.14%
Property Price at the End of Year 5
$895,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$34,745
2.5% in 180 days
$17,373
2.5% on Occupancy
$17,373
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 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $459,000 |
| rent income | $9,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $209,000 |
| mortgage principal reduction | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $101,000 |
| deposit interest | $672 | - | - | - | - | - | - | - | - | - | $672 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $55,000 | $65,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $774,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| remaining balance payment | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $4,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $77,000 |
| mortgage payment | $17,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $331,000 |
| total expense investment | $193,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $580,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$138,383 | $23,000 | $26,000 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $52,000 | $193,000 |
| cumulative roi | $25 | $45 | $62 | $77 | $91 | $104 | $117 | $129 | $141 | $153 | $945 |
Frame
Address: Metro Vancouver, British Columbia
Price Range: $695,000 - $1,200,000
Avail. suites: 22
1.5—3.5 bd
515—1071 SqFt