Suite number:
C3
Project:
Address:
Vancouver, British Columbia
Developer:
Dimex Group
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
935 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,074,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.02%
Cumulative Return on Investment in Year 5
96.07%
Property Price at the End of Year 5
$1,385,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$53,745
10% on Occupancy
$107,490
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 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $709,000 |
| rent income | $24,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $337,000 |
| mortgage principal reduction | $12,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $168,000 |
| deposit interest | $8 | - | - | - | - | - | - | - | - | - | $8 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $1,219,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $161,000 | - | - | - | - | - | - | - | - | - | $161,000 |
| remaining balance payment | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| closing cost | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | $8,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $105,000 |
| mortgage payment | $44,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $514,000 |
| total expense investment | $306,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $874,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$210,013 | $41,000 | $45,000 | $50,000 | $55,000 | $61,000 | $66,000 | $72,000 | $79,000 | $85,000 | $345,000 |
| cumulative roi | $26 | $47 | $65 | $81 | $96 | $110 | $124 | $138 | $151 | $165 | $1,000 |
Templeton
Address: Vancouver, British Columbia
Price Range: $850,000 - $1,500,000
Avail. suites: 8
1—3 bd
785—1255 SqFt