Suite number:

C1

Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
800 sqft
Occupancy Date:
Dec 2025
Price, CAD
$899,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.73%

Cumulative Return on Investment in Year 5

93.10%

Property Price at the End of Year 5

$1,159,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,995
5% on Occupancy
$44,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$47,000$49,000$52,000$54,000$57,000$60,000$63,000$67,000$70,000$74,000$594,000
rent income-$19,000$22,000$22,000$23,000$24,000$25,000$27,000$28,000$29,000$219,000
mortgage principal reduction-$11,000$12,000$13,000$13,000$14,000$14,000$15,000$16,000$17,000$125,000
deposit interest$4,000$295--------$4,000
gst hst rebate-$5,000--------$5,000
total income return$50,000$84,000$85,000$90,000$94,000$99,000$103,000$108,000$114,000$119,000$947,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$90,000---------$90,000
remaining balance payment-$90,000--------$90,000
closing cost-$36,000--------$36,000
operating expense-$10,000$12,000$12,000$12,000$13,000$13,000$13,000$14,000$14,000$113,000
mortgage payment-$40,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$390,000
total expense investment$90,000$176,000$55,000$56,000$56,000$56,000$57,000$57,000$58,000$58,000$720,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$39,814-$92,263$30,000$34,000$38,000$42,000$47,000$51,000$56,000$61,000$227,000
cumulative roi$56$48$65$80$93$105$116$127$137$147$975
Naimo East Van
Address: Vancouver, British Columbia
Price Range: $560,000 - $1,400,000
Avail. suites: 12
1—3.5 bd
507—1952 SqFt