Suite number:
Iris
Address:
Calgary, Alberta
Developer:
Homes by Avi
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1168 sqft
Occupancy Date:
May 2026
Price, CAD
$300,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.98%
Cumulative Return on Investment in Year 5
171.50%
Property Price at the End of Year 5
$386,000
Deposit Schedule
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 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $198,000 |
| rent income | $11,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $381,000 |
| mortgage principal reduction | $1,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $42,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $55,000 | $57,000 | $60,000 | $63,000 | $65,000 | $68,000 | $72,000 | $75,000 | $78,000 | $626,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $60,000 | - | - | - | - | - | - | - | - | - | $60,000 |
| closing cost | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | $5,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $142,000 |
| mortgage payment | $5,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $140,000 |
| total expense investment | $91,000 | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $32,000 | $364,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$58,279 | $26,000 | $28,000 | $30,000 | $33,000 | $35,000 | $38,000 | $41,000 | $44,000 | $47,000 | $263,000 |
| cumulative roi | $29 | $60 | $94 | $132 | $171 | $215 | $261 | $311 | $364 | $421 | $2,000 |
Poppy at Rangeview by Homes by Avi
Address: Calgary, Alberta
Price Range: $300,000 - $400,000
Avail. suites: 5
2—3 bd
1168—1506 SqFt