Suite number:
A2E - BERKELEY
Project:
Address:
Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
696 sqft
Occupancy Date:
Dec 2027
Price, CAD
$856,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.46%
Cumulative Return on Investment in Year 5
107.27%
Property Price at the End of Year 5
$1,104,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$42,845
5% in 60 days
$42,845
5% in 180 days
$42,845
10% on Occupancy
$85,690
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 | $44,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $566,000 |
| rent income | - | - | $12,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $210,000 |
| mortgage principal reduction | - | - | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $92,000 |
| deposit interest | $6,000 | $11,000 | $5,000 | - | - | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $58,000 | $77,000 | $87,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $894,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $129,000 | $86,000 | - | - | - | - | - | - | - | - | $214,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $80,000 |
| mortgage payment | - | - | $21,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $319,000 |
| total expense investment | $129,000 | $86,000 | $63,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $650,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$78,535 | -$27,698 | $14,000 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $62,000 | $244,000 |
| cumulative roi | $39 | $50 | $76 | $93 | $107 | $121 | $134 | $146 | $158 | $171 | $1,000 |
Ashleigh Oakridge
Address: Vancouver, British Columbia
Price Range: $857,000 - $1,860,000
Avail. suites: 30
1—3.5 bd
605—1350 SqFt