Suite number:
A9
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
543 sqft
Occupancy Date:
Dec 2025
Price, CAD
$717,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.68%
Cumulative Return on Investment in Year 5
90.31%
Property Price at the End of Year 5
$925,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,895
5% on Occupancy
$35,895
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $474,000 |
| rent income | $14,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $224,000 |
| mortgage principal reduction | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $107,000 |
| deposit interest | $263 | - | - | - | - | - | - | - | - | - | $263 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $63,000 | $68,000 | $71,000 | $75,000 | $79,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $810,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| remaining balance payment | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $83,000 |
| mortgage payment | $27,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $351,000 |
| total expense investment | $210,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $611,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$146,806 | $24,000 | $27,000 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $200,000 |
| cumulative roi | $25 | $45 | $62 | $77 | $90 | $103 | $116 | $128 | $140 | $153 | $939 |
Frame
Address: Metro Vancouver, British Columbia
Price Range: $695,000 - $1,200,000
Avail. suites: 22
1.5—3.5 bd
515—1071 SqFt