Suite number:
D1
Project:
Address:
Vancouver, British Columbia
Developer:
Alabaster
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1031 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.09%
Cumulative Return on Investment in Year 5
95.15%
Property Price at the End of Year 5
$1,997,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$77,495
5% in 30 days
$77,495
5% on Occupancy
$77,495
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 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,023,000 |
| rent income | - | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $333,000 |
| mortgage principal reduction | - | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $217,000 |
| deposit interest | $11,000 | - | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $91,000 | $141,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $199,000 | $1,589,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $232,000 | - | - | - | - | - | - | - | - | - | $232,000 |
| remaining balance payment | $77,000 | - | - | - | - | - | - | - | - | - | $77,000 |
| closing cost | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | - | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $158,000 |
| mortgage payment | - | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $679,000 |
| total expense investment | $359,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $95,000 | $95,000 | $1,195,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$267,625 | $50,000 | $51,000 | $58,000 | $65,000 | $72,000 | $79,000 | $87,000 | $95,000 | $104,000 | $394,000 |
| cumulative roi | $26 | $50 | $67 | $82 | $95 | $107 | $118 | $128 | $138 | $148 | $961 |
thesis
Address: Vancouver, British Columbia
Price Range: $690,000 - $1,550,000
Avail. suites: 10
1—3.5 bd
473—1128 SqFt