Suite number:
Auburn1B
Address:
Calgary, Alberta
Developer:
Brad Remington Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
786 sqft
Occupancy Date:
Nov 2025
Price, CAD
$243,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.48%
Cumulative Return on Investment in Year 5
117.01%
Property Price at the End of Year 5
$314,000
Deposit Schedule
$10 at Signing
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 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $161,000 |
| rent income | $15,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $218,000 |
| mortgage principal reduction | $2,000 | $3,000 | $3,000 | $3,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $37,000 |
| deposit interest | $205 | - | - | - | - | - | - | - | - | - | $205 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $421,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| remaining balance payment | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| closing cost | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $97,000 |
| mortgage payment | $10,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $120,000 |
| total expense investment | $88,000 | $21,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $23,000 | $23,000 | $23,000 | $288,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$52,564 | $14,000 | $16,000 | $17,000 | $19,000 | $20,000 | $22,000 | $24,000 | $26,000 | $28,000 | $133,000 |
| cumulative roi | $28 | $49 | $71 | $93 | $117 | $143 | $170 | $198 | $228 | $260 | $1,000 |
Legacy Park II by Brad Remington Homes
Address: Calgary, Alberta
Price Range: $215,000 - $330,000
Avail. suites: 5
1—3 bd
663—1090 SqFt