Suite number:
B14
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1086 sqft
Occupancy Date:
Dec 2026
Price, CAD
$2,750,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.32%
Cumulative Return on Investment in Year 5
90.92%
Property Price at the End of Year 5
$3,544,000
Deposit Schedule
Total up to 5% in 7 days
$137,500
5% in 90 days
$137,500
5% on Occupancy
$137,500
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 | $144,000 | $150,000 | $158,000 | $167,000 | $175,000 | $184,000 | $194,000 | $204,000 | $215,000 | $226,000 | $1,817,000 |
| rent income | - | $12,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $278,000 |
| mortgage principal reduction | - | $14,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $343,000 |
| deposit interest | $21,000 | $11,000 | - | - | - | - | - | - | - | - | $32,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $165,000 | $192,000 | $222,000 | $233,000 | $244,000 | $257,000 | $270,000 | $283,000 | $297,000 | $312,000 | $2,475,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $413,000 | - | - | - | - | - | - | - | - | - | $413,000 |
| remaining balance payment | - | $138,000 | - | - | - | - | - | - | - | - | $138,000 |
| closing cost | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | $10,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $28,000 | $221,000 |
| mortgage payment | - | $57,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $1,159,000 |
| total expense investment | $413,000 | $287,000 | $162,000 | $163,000 | $163,000 | $164,000 | $164,000 | $165,000 | $166,000 | $166,000 | $2,012,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$247,620 | -$95,053 | $59,000 | $70,000 | $81,000 | $93,000 | $105,000 | $118,000 | $132,000 | $146,000 | $462,000 |
| cumulative roi | $40 | $53 | $69 | $81 | $91 | $100 | $108 | $115 | $122 | $129 | $908 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,480,000 - $11,900,000
Avail. suites: 15
2—3.5 bd
1086—3175 SqFt