Suite number:
Bianca
Address:
Calgary, Alberta
Developer:
Brad Remington Homes
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
2
Size:
1007 sqft
Occupancy Date:
Nov 2025
Price, CAD
$320,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.48%
Cumulative Return on Investment in Year 5
156.59%
Property Price at the End of Year 5
$413,000
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 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $23,000 | $24,000 | $25,000 | $26,000 | $212,000 |
| rent income | $24,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $350,000 |
| mortgage principal reduction | $3,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $48,000 |
| deposit interest | $270 | - | - | - | - | - | - | - | - | - | $270 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $52,000 | $54,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $615,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| remaining balance payment | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| closing cost | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | $10,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $131,000 |
| mortgage payment | $13,000 | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 | $158,000 |
| total expense investment | $109,000 | $28,000 | $29,000 | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $375,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,778 | $24,000 | $26,000 | $28,000 | $30,000 | $33,000 | $35,000 | $38,000 | $41,000 | $44,000 | $240,000 |
| cumulative roi | $31 | $58 | $88 | $121 | $157 | $195 | $236 | $281 | $329 | $380 | $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