Suite number:
2809 - H3
Project:
Address:
Vancouver, British Columbia
Developer:
Brivia Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1298 sqft
Occupancy Date:
Dec 2030
Price, CAD
$3,400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
47.65%
Cumulative Return on Investment in Year 5
217.77%
Property Price at the End of Year 5
$4,380,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$340,000
5% on Occupancy
$170,000
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 | $176,000 | $186,000 | $196,000 | $206,000 | $217,000 | $228,000 | $240,000 | $252,000 | $265,000 | $279,000 | $2,244,000 |
| rent income | - | - | - | - | - | - | $36,000 | $41,000 | $42,000 | $44,000 | $163,000 |
| mortgage principal reduction | - | - | - | - | - | - | $44,000 | $50,000 | $52,000 | $54,000 | $199,000 |
| deposit interest | $24,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $2,000 | - | - | - | $159,000 |
| gst hst rebate | - | - | - | - | - | - | $5,000 | - | - | - | $5,000 |
| total income return | $201,000 | $212,000 | $222,000 | $232,000 | $243,000 | $254,000 | $326,000 | $342,000 | $359,000 | $377,000 | $2,770,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $510,000 | - | - | - | - | - | - | - | - | - | $510,000 |
| remaining balance payment | - | - | - | - | - | - | $170,000 | - | - | - | $170,000 |
| closing cost | - | - | - | - | - | - | $108,000 | - | - | - | $108,000 |
| operating expense | - | - | - | - | - | - | $22,000 | $25,000 | $26,000 | $26,000 | $99,000 |
| mortgage payment | - | - | - | - | - | - | $143,000 | $156,000 | $156,000 | $156,000 | $610,000 |
| total expense investment | $510,000 | - | - | - | - | - | $443,000 | $181,000 | $181,000 | $182,000 | $1,497,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$309,404 | $212,000 | $222,000 | $232,000 | $243,000 | $254,000 | -$116,874 | $162,000 | $178,000 | $195,000 | $1,273,000 |
| cumulative roi | $39 | $81 | $125 | $170 | $218 | $268 | $220 | $219 | $220 | $223 | $2,000 |
CURV
Address: Vancouver, British Columbia
Price Range: $1,100,000 - $3,400,000
Avail. suites: 30
1.5—3.5 bd
610—1298 SqFt