Suite number:
O - SOUTH
Project:
Address:
Port Moody, British Columbia
Developer:
Vansoho Development
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
916 sqft
Occupancy Date:
Mar 2027
Price, CAD
$929,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.48%
Cumulative Return on Investment in Year 5
110.07%
Property Price at the End of Year 5
$1,198,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$46,495
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 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $614,000 |
| rent income | - | - | $21,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $285,000 |
| mortgage principal reduction | - | - | $8,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $107,000 |
| deposit interest | $2,000 | $2,000 | $744 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $53,000 | $89,000 | $102,000 | $107,000 | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $1,017,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| remaining balance payment | - | - | $139,000 | - | - | - | - | - | - | - | $139,000 |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $9,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $114,000 |
| mortgage payment | - | - | $30,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $347,000 |
| total expense investment | $46,000 | - | $215,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $683,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $53,000 | -$126,507 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $68,000 | $73,000 | $333,000 |
| cumulative roi | $108 | $223 | $73 | $93 | $110 | $126 | $142 | $157 | $172 | $187 | $1,000 |
Ksana Living
Address: Port Moody, British Columbia
Price Range: $545,000 - $995,000
Avail. suites: 9
1—3 bd
518—1007 SqFt