Suite number:
A21
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3.5
Size:
3903 sqft
Occupancy Date:
Dec 2026
Price, CAD
$4,800,000
Available
ROI
14,40%
Monthly Expenses
- condo fees— $4,020
- property taxes— $1,200
- property management— $703
- repairs and maintenance— $351
Total: $6,274
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.12%
Cumulative Return on Investment in Year 5
102.78%
Property Price at the End of Year 5
$6,184,000
Deposit Schedule
Total up to 5% in 7 days
$240,000
5% in 90 days
$240,000
5% on Occupancy
$240,000
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $249,000 | $263,000 | $276,000 | $291,000 | $306,000 | $322,000 | $338,000 | $356,000 | $374,000 | $394,000 | $3,168,000 |
| rent income | - | $11,000 | $137,000 | $143,000 | $149,000 | $155,000 | $162,000 | $169,000 | $176,000 | $184,000 | $1,285,000 |
| mortgage principal reduction | - | $5,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $570,000 |
| deposit interest | $37,000 | $32,000 | - | - | - | - | - | - | - | - | $69,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $285,000 | $311,000 | $477,000 | $496,000 | $520,000 | $545,000 | $572,000 | $600,000 | $630,000 | $660,000 | $5,097,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $720,000 | - | - | - | - | - | - | - | - | - | $720,000 |
| remaining balance payment | - | $240,000 | - | - | - | - | - | - | - | - | $240,000 |
| closing cost | - | $180,000 | - | - | - | - | - | - | - | - | $180,000 |
| operating expense | - | $6,000 | $75,000 | $77,000 | $79,000 | $81,000 | $83,000 | $84,000 | $86,000 | $88,000 | $660,000 |
| mortgage payment | - | $20,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $1,943,000 |
| total expense investment | $720,000 | $446,000 | $316,000 | $318,000 | $319,000 | $321,000 | $323,000 | $325,000 | $327,000 | $329,000 | $3,742,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$434,529 | -$134,951 | $162,000 | $178,000 | $201,000 | $224,000 | $249,000 | $275,000 | $303,000 | $332,000 | $1,354,000 |
| cumulative roi | $40 | $54 | $73 | $89 | $103 | $115 | $127 | $138 | $149 | $160 | $1,000 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,300,000 - $4,800,000
Avail. suites: 21
2—3.5 bd
1172—3903 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.