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
22.14%
Cumulative Return on Investment in Year 5
96.18%
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 | - | $18,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $309,000 |
| mortgage principal reduction | - | $15,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $260,000 |
| deposit interest | $260 | $102 | - | - | - | - | - | - | - | - | $362 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $139,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $207,000 | $218,000 | $228,000 | $1,789,000 |
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 | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | $9,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $143,000 |
| mortgage payment | - | $49,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $724,000 |
| total expense investment | $5,000 | $476,000 | $99,000 | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $1,289,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $91,000 | -$337,025 | $64,000 | $72,000 | $80,000 | $88,000 | $96,000 | $106,000 | $115,000 | $125,000 | $500,000 |
| cumulative roi | $2,000 | $47 | $66 | $82 | $96 | $109 | $120 | $131 | $142 | $152 | $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