Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
800 sqft
Occupancy Date:
Dec 2025
$899,900
Available
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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