Suite number:
Plan 3A
Project:
Address:
Vancouver, British Columbia
Developer:
Amacon
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1012 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,839,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.28%
Cumulative Return on Investment in Year 5
92.71%
Property Price at the End of Year 5
$2,370,000
Deposit Schedule
$5,000 at Signing
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 | $95,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $136,000 | $144,000 | $151,000 | $1,214,000 |
| rent income | - | $21,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $358,000 |
| mortgage principal reduction | - | $13,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $235,000 |
| deposit interest | $260 | $102 | - | - | - | - | - | - | - | - | $362 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $139,000 | $165,000 | $174,000 | $182,000 | $191,000 | $201,000 | $211,000 | $221,000 | $232,000 | $1,813,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $363,000 | - | - | - | - | - | - | - | - | $363,000 |
| closing cost | - | $56,000 | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | $9,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $143,000 |
| mortgage payment | - | $54,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $791,000 |
| total expense investment | $5,000 | $482,000 | $108,000 | $108,000 | $108,000 | $109,000 | $109,000 | $109,000 | $110,000 | $110,000 | $1,358,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $91,000 | -$342,442 | $58,000 | $66,000 | $74,000 | $83,000 | $92,000 | $101,000 | $111,000 | $122,000 | $454,000 |
| cumulative roi | $2,000 | $47 | $65 | $80 | $93 | $105 | $116 | $126 | $136 | $146 | $3,000 |
Block Residences
Address: Vancouver, British Columbia
Price Range: $1,467,000 - $1,840,000
Avail. suites: 5
2.5—3.5 bd
843—1012 SqFt