Suite number:
B8
Project:
Address:
Vancouver, British Columbia
Developer:
Crescent Legacy Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
917 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,236,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.44%
Cumulative Return on Investment in Year 5
88.71%
Property Price at the End of Year 5
$1,593,000
Deposit Schedule
$20,000 at Signing
Total up to 10% in 30 days
$123,680
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 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $816,000 |
| rent income | $23,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $330,000 |
| mortgage principal reduction | $13,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $193,000 |
| deposit interest | $111 | - | - | - | - | - | - | - | - | - | $111 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $106,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $158,000 | $165,000 | $1,344,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $124,000 | - | - | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | $124,000 | - | - | - | - | - | - | - | - | - | $124,000 |
| closing cost | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| operating expense | $12,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $157,000 |
| mortgage payment | $50,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $592,000 |
| total expense investment | $352,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $1,038,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$246,205 | $39,000 | $44,000 | $49,000 | $54,000 | $60,000 | $67,000 | $73,000 | $80,000 | $87,000 | $306,000 |
| cumulative roi | $25 | $45 | $61 | $76 | $89 | $101 | $112 | $123 | $133 | $144 | $909 |
Ava
Address: Vancouver, British Columbia
Price Range: $936,000 - $1,487,000
Avail. suites: 8
1—3.5 bd
613—1206 SqFt