Suite number:
316 - 2M
Project:
Address:
Vancouver, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1167 sqft
Occupancy Date:
Oct 2023
Price, CAD
$2,089,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.76%
Cumulative Return on Investment in Year 5
150.16%
Property Price at the End of Year 5
$2,691,000
Deposit Schedule
$20,000 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 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $140,000 | $147,000 | $155,000 | $163,000 | $171,000 | $1,379,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $60,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $374,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $168,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $193,000 | $203,000 | $213,000 | $1,753,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $1,046,000 |
| total expense investment | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $1,046,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $63,000 | $38,000 | $46,000 | $53,000 | $61,000 | $70,000 | $79,000 | $88,000 | $98,000 | $109,000 | $707,000 |
| cumulative roi | $161 | $149 | $147 | $148 | $150 | $153 | $156 | $160 | $164 | $168 | $2,000 |
Legacy on Dunbar
Address: Vancouver, British Columbia
Price Range: $1,089,000 - $2,799,000
Avail. suites: 9
2.5 bd
1167—1937 SqFt