Suite number:
Elliott
Address:
Calgary, Alberta
Developer:
Brad Remington Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
725 sqft
Occupancy Date:
Nov 2025
Price, CAD
$220,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.92%
Cumulative Return on Investment in Year 5
147.63%
Property Price at the End of Year 5
$285,000
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 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $146,000 |
| rent income | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $252,000 |
| mortgage principal reduction | $2,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $4,000 | $4,000 | $4,000 | $4,000 | $33,000 |
| deposit interest | $186 | - | - | - | - | - | - | - | - | - | $186 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $436,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| remaining balance payment | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| closing cost | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | $7,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $94,000 |
| mortgage payment | $9,000 | $11,000 | $11,000 | $11,000 | $11,000 | $11,000 | $11,000 | $11,000 | $11,000 | $11,000 | $109,000 |
| total expense investment | $82,000 | $20,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $21,000 | $21,000 | $22,000 | $269,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$45,842 | $17,000 | $18,000 | $20,000 | $22,000 | $23,000 | $25,000 | $27,000 | $29,000 | $31,000 | $167,000 |
| cumulative roi | $31 | $56 | $84 | $115 | $148 | $183 | $222 | $263 | $307 | $354 | $2,000 |
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