Suite number:
C14
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1116 sqft
Occupancy Date:
Dec 2026
Price, CAD
$2,480,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.20%
Cumulative Return on Investment in Year 5
94.88%
Property Price at the End of Year 5
$3,196,000
Deposit Schedule
Total up to 5% in 7 days
$124,000
5% in 90 days
$124,000
5% on Occupancy
$124,000
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 | $130,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $194,000 | $204,000 | $1,638,000 |
| rent income | - | $16,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $386,000 |
| mortgage principal reduction | - | $13,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $41,000 | $44,000 | $309,000 |
| deposit interest | $19,000 | $10,000 | - | - | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $149,000 | $179,000 | $214,000 | $224,000 | $235,000 | $247,000 | $260,000 | $272,000 | $286,000 | $300,000 | $2,367,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $372,000 | - | - | - | - | - | - | - | - | - | $372,000 |
| remaining balance payment | - | $124,000 | - | - | - | - | - | - | - | - | $124,000 |
| closing cost | - | $74,000 | - | - | - | - | - | - | - | - | $74,000 |
| operating expense | - | $10,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $227,000 |
| mortgage payment | - | $52,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,045,000 |
| total expense investment | $372,000 | $260,000 | $149,000 | $150,000 | $150,000 | $151,000 | $152,000 | $152,000 | $153,000 | $153,000 | $1,843,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$223,309 | -$80,755 | $64,000 | $74,000 | $85,000 | $96,000 | $108,000 | $120,000 | $133,000 | $147,000 | $524,000 |
| cumulative roi | $40 | $54 | $70 | $84 | $95 | $105 | $114 | $123 | $131 | $139 | $954 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,480,000 - $11,900,000
Avail. suites: 15
2—3.5 bd
1086—3175 SqFt