Suite number:

2E

Project:
Address:
Vancouver, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
851 sqft
Occupancy Date:
Jun 2025
Price, CAD
$769,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

19.77%

Cumulative Return on Investment in Year 5

89.84%

Property Price at the End of Year 5

$992,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$40,000$42,000$44,000$47,000$49,000$52,000$54,000$57,000$60,000$63,000$508,000
rent income$7,000$17,000$18,000$19,000$20,000$21,000$22,000$23,000$23,000$24,000$195,000
mortgage principal reduction$4,000$10,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$15,000$114,000
deposit interest$1,000---------$1,000
gst hst rebate$5,000---------$5,000
total income return$57,000$70,000$73,000$77,000$80,000$84,000$89,000$93,000$97,000$102,000$823,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$38,000---------$38,000
remaining balance payment$115,000---------$115,000
closing cost$33,000---------$33,000
operating expense$3,000$8,000$9,000$9,000$9,000$10,000$10,000$10,000$11,000$11,000$90,000
mortgage payment$16,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$353,000
total expense investment$206,000$46,000$46,000$46,000$47,000$47,000$47,000$48,000$48,000$48,000$630,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$149,258$24,000$27,000$30,000$34,000$37,000$41,000$45,000$49,000$54,000$192,000
cumulative roi$26$46$62$77$90$102$113$124$135$145$919
Kinsley
Address: Vancouver, British Columbia
Price Range: $770,000 - $1,930,000
Avail. suites: 26
1—3 bd
666—1780 SqFt