Suite number:
Plan B
Project:
Address:
Vancouver, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1375 sqft
Occupancy Date:
Jan 2022
Price, CAD
$1,679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.42%
Cumulative Return on Investment in Year 5
167.86%
Property Price at the End of Year 5
$2,164,000
Deposit Schedule
$5 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 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $125,000 | $131,000 | $138,000 | $1,109,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $91,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $371,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $178,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $151,000 | $158,000 | $166,000 | $175,000 | $1,480,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $817,000 |
| total expense investment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $817,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $96,000 | $36,000 | $42,000 | $48,000 | $55,000 | $62,000 | $69,000 | $77,000 | $85,000 | $93,000 | $663,000 |
| cumulative roi | $218 | $181 | $171 | $168 | $168 | $169 | $171 | $174 | $177 | $181 | $2,000 |
1335 Howe
Address: Vancouver, British Columbia
Price Range: $1,680,000 - $5,990,000
Avail. suites: 11
2.5—3.5 bd
1040—3909 SqFt