Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Crescent Legacy Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1206 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,486,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.90%
Cumulative Return on Investment in Year 5
90.64%
Property Price at the End of Year 5
$1,915,000
Deposit Schedule
$20,000 at Signing
Total up to 10% in 30 days
$148,680
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 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $981,000 |
| rent income | $30,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $434,000 |
| mortgage principal reduction | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $232,000 |
| deposit interest | $103 | - | - | - | - | - | - | - | - | - | $103 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $128,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $203,000 | $1,652,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $149,000 | - | - | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | $149,000 | - | - | - | - | - | - | - | - | - | $149,000 |
| closing cost | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | $15,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $201,000 |
| mortgage payment | $60,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $711,000 |
| total expense investment | $420,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $94,000 | $94,000 | $95,000 | $96,000 | $1,258,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$291,722 | $48,000 | $55,000 | $61,000 | $68,000 | $75,000 | $83,000 | $91,000 | $99,000 | $108,000 | $395,000 |
| cumulative roi | $25 | $46 | $62 | $77 | $91 | $103 | $115 | $126 | $138 | $149 | $932 |
Ava
Address: Vancouver, British Columbia
Price Range: $936,000 - $1,487,000
Avail. suites: 8
1—3.5 bd
613—1206 SqFt