Suite number:
2809 - H3
Project:
Address:
Vancouver, British Columbia
Developer:
Brivia Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1298 sqft
Occupancy Date:
Dec 2030
Price, CAD
$3,250,000
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
$4,187,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$325,000
5% on Occupancy
$162,500
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 | $169,000 | $178,000 | $187,000 | $197,000 | $207,000 | $218,000 | $229,000 | $241,000 | $253,000 | $267,000 | $2,145,000 |
| rent income | - | - | - | - | - | - | $45,000 | $47,000 | $49,000 | $51,000 | $193,000 |
| mortgage principal reduction | - | - | - | - | - | - | $40,000 | $42,000 | $44,000 | $46,000 | $173,000 |
| deposit interest | $23,000 | $25,000 | $25,000 | $25,000 | $25,000 | $24,000 | - | - | - | - | $148,000 |
| gst hst rebate | - | - | - | - | - | - | $5,000 | - | - | - | $5,000 |
| total income return | $192,000 | $203,000 | $212,000 | $222,000 | $232,000 | $242,000 | $319,000 | $330,000 | $347,000 | $364,000 | $2,664,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $488,000 | - | - | - | - | - | - | - | - | - | $488,000 |
| remaining balance payment | - | - | - | - | - | $163,000 | - | - | - | - | $163,000 |
| closing cost | - | - | - | - | - | $102,000 | - | - | - | - | $102,000 |
| operating expense | - | - | - | - | - | - | $24,000 | $25,000 | $25,000 | $26,000 | $100,000 |
| mortgage payment | - | - | - | - | - | - | $163,000 | $163,000 | $163,000 | $163,000 | $651,000 |
| total expense investment | $488,000 | - | - | - | - | $265,000 | $187,000 | $188,000 | $188,000 | $189,000 | $1,503,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$295,744 | $203,000 | $212,000 | $222,000 | $232,000 | -$22,984 | $133,000 | $143,000 | $159,000 | $176,000 | $1,161,000 |
| cumulative roi | $39 | $81 | $125 | $170 | $218 | $216 | $213 | $211 | $212 | $214 | $2,000 |
CURV
Address: Vancouver, British Columbia
Price Range: $1,150,000 - $3,250,000
Avail. suites: 30
1.5—3.5 bd
610—1298 SqFt