Suite number:

504 - B3

Project:
Address:
White Rock, British Columbia
Developer:
Oviedo Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1070 sqft
Occupancy Date:
Aug 2022
Price, CAD
$899,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

33.21%

Cumulative Return on Investment in Year 5

163.00%

Property Price at the End of Year 5

$1,159,000

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$47,000$49,000$52,000$54,000$57,000$60,000$63,000$67,000$70,000$74,000$594,000
rent income-----------
mortgage principal reduction$40,000$13,000$14,000$15,000$15,000$16,000$17,000$18,000$18,000$19,000$185,000
deposit interest-----------
gst hst rebate-----------
total income return$86,000$63,000$66,000$69,000$73,000$76,000$80,000$84,000$89,000$93,000$779,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$438,000
total expense investment$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$438,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$43,000$19,000$22,000$25,000$29,000$33,000$36,000$41,000$45,000$49,000$342,000
cumulative roi$197$170$164$162$163$165$168$171$174$178$2,000
Altus
Address: White Rock, British Columbia
Price Range: $900,000 - $1,101,000
Avail. suites: 12
2—2.5 bd
1070—1450 SqFt