Suite number:
B2
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Bathrooms:
1
Bedrooms:
2.5
Size:
636 sqft
Occupancy Date:
Dec 2025
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.13%
Cumulative Return on Investment in Year 5
102.33%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | $17,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $231,000 |
| mortgage principal reduction | - | $8,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $116,000 |
| deposit interest | $518 | $125 | - | - | - | - | - | - | - | - | $643 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $74,000 | $81,000 | $85,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $881,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $150,000 | - | - | - | - | - | - | - | - | $150,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $87,000 |
| mortgage payment | - | $27,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $321,000 |
| total expense investment | $10,000 | $218,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $602,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $32,000 | -$144,072 | $35,000 | $39,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $64,000 | $278,000 |
| cumulative roi | $420 | $48 | $68 | $86 | $102 | $118 | $133 | $147 | $162 | $176 | $1,000 |
A masterclass in the fundamentals of good real estate, Frame is your first opportunity to buy in Vancouver's most connected urban center. The arrival of a bold architectural landmark to an emerging central hub makes Frame a true growth opportunity an...
Address: Metro Vancouver, British Columbia
Price Range: $700,000 - $1,100,000
Avail. suites: 22
1.5—3.5 bd
515—1071 SqFt