Suite number:
Ht Ph2D
Project:
Address:
Vancouver, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1937 sqft
Occupancy Date:
Oct 2023
Price, CAD
$2,799,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.27%
Cumulative Return on Investment in Year 5
166.03%
Property Price at the End of Year 5
$3,606,000
Deposit Schedule
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 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $188,000 | $197,000 | $208,000 | $218,000 | $230,000 | $1,847,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $77,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $529,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $222,000 | $196,000 | $205,000 | $216,000 | $226,000 | $237,000 | $249,000 | $262,000 | $275,000 | $288,000 | $2,376,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,283,000 |
| total expense investment | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,283,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $94,000 | $67,000 | $77,000 | $87,000 | $98,000 | $109,000 | $121,000 | $133,000 | $146,000 | $160,000 | $1,093,000 |
| cumulative roi | $173 | $163 | $162 | $163 | $166 | $169 | $173 | $177 | $181 | $185 | $2,000 |
48 elegant and spacious homes set amid cherished tree-lined streets of a classic westside neighbourhood. Just minutes from downtown and Vancouver’s spectacular beaches, Legacy’s beautifully designed two-and three bedroom homes are located at the hear...
Address: Vancouver, British Columbia
Price Range: $1,999,000 - $2,799,000
Avail. suites: 5
2.5 bd
1167—1937 SqFt