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
35.32%
Cumulative Return on Investment in Year 5
167.30%
Property Price at the End of Year 5
$3,606,000
Deposit Schedule
$20,000 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 | $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 | $84,000 | $43,000 | $45,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $539,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $229,000 | $196,000 | $206,000 | $216,000 | $227,000 | $238,000 | $250,000 | $262,000 | $275,000 | $289,000 | $2,386,000 |
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 | $101,000 | $68,000 | $77,000 | $88,000 | $98,000 | $110,000 | $121,000 | $134,000 | $147,000 | $160,000 | $1,103,000 |
| cumulative roi | $179 | $166 | $164 | $165 | $167 | $170 | $174 | $178 | $182 | $186 | $2,000 |
Legacy on Dunbar
Address: Vancouver, British Columbia
Price Range: $1,999,000 - $2,799,000
Avail. suites: 5
2.5 bd
1167—1937 SqFt