Suite number:
E
Project:
Address:
Vancouver, British Columbia
Developer:
Ulmus Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1067 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,478,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
51.66%
Cumulative Return on Investment in Year 5
236.39%
Property Price at the End of Year 5
$1,905,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$147,880
10% on Occupancy
$147,880
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 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $976,000 |
| rent income | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $471,000 |
| mortgage principal reduction | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $228,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $139,000 | $140,000 | $147,000 | $155,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $206,000 | $1,680,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $149,000 |
| mortgage payment | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $741,000 |
| total expense investment | $87,000 | $88,000 | $88,000 | $88,000 | $89,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $889,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $51,000 | $53,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $97,000 | $106,000 | $115,000 | $791,000 |
| cumulative roi | $224 | $218 | $222 | $228 | $236 | $246 | $256 | $267 | $279 | $292 | $2,000 |
Oku
Address: Vancouver, British Columbia
Price Range: $699,000 - $1,479,000
Avail. suites: 7
1—3.5 bd
529—1323 SqFt