Suite number:
Sph1
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
3795 sqft
Occupancy Date:
May 2024
Price, CAD
$8,889,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.10%
Cumulative Return on Investment in Year 5
161.63%
Property Price at the End of Year 5
$11,453,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$434,495
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 | $461,000 | $486,000 | $512,000 | $538,000 | $566,000 | $596,000 | $627,000 | $659,000 | $693,000 | $729,000 | $5,867,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $168,000 | $132,000 | $137,000 | $143,000 | $149,000 | $155,000 | $161,000 | $168,000 | $175,000 | $182,000 | $1,570,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $629,000 | $618,000 | $649,000 | $681,000 | $715,000 | $751,000 | $788,000 | $827,000 | $868,000 | $911,000 | $7,437,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $4,074,000 |
| total expense investment | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $4,074,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $222,000 | $211,000 | $242,000 | $274,000 | $308,000 | $343,000 | $380,000 | $420,000 | $461,000 | $504,000 | $3,363,000 |
| cumulative roi | $154 | $153 | $155 | $158 | $162 | $165 | $169 | $174 | $178 | $183 | $2,000 |
On one of the last waterfront properties in False Creek adjacent to a future City park. TESORO will be a highly visible landmark. This 17-storey building's signature architecture has been designed to capitalize on iconic water, city, and mountain vie...
Address: Vancouver, British Columbia
Price Range: $1,825,000 - $8,890,000
Avail. suites: 11
2—3.5 bd
1282—4801 SqFt