Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
800 sqft
Occupancy Date:
Sep 2026
Price, CAD
$899,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.06%
Cumulative Return on Investment in Year 5
94.20%
Property Price at the End of Year 5
$1,160,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,995
5% on Occupancy
$44,995
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | $14,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $212,000 |
| mortgage principal reduction | - | $7,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $116,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $77,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $108,000 | $113,000 | $118,000 | $932,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | - | - | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | $90,000 | - | - | - | - | - | - | - | - | $90,000 |
| closing cost | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $7,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $93,000 |
| mortgage payment | - | $30,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $391,000 |
| total expense investment | $90,000 | $164,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $702,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,680 | -$87,545 | $29,000 | $33,000 | $38,000 | $42,000 | $46,000 | $51,000 | $56,000 | $62,000 | $231,000 |
| cumulative roi | $56 | $49 | $66 | $81 | $94 | $106 | $118 | $128 | $139 | $149 | $986 |
Naimo East Van
Address: Vancouver, British Columbia
Price Range: $570,000 - $1,350,000
Avail. suites: 9
1—3.5 bd
507—1952 SqFt