Suite number:
Magnolia
Address:
Calgary, Alberta
Developer:
Homes by Avi
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1506 sqft
Occupancy Date:
May 2026
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
50.72%
Cumulative Return on Investment in Year 5
214.07%
Property Price at the End of Year 5
$515,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | $18,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $589,000 |
| mortgage principal reduction | $2,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $57,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $80,000 | $84,000 | $88,000 | $92,000 | $96,000 | $100,000 | $105,000 | $110,000 | $115,000 | $915,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| closing cost | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | $6,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $192,000 |
| mortgage payment | $7,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $187,000 |
| total expense investment | $115,000 | $39,000 | $39,000 | $40,000 | $40,000 | $41,000 | $41,000 | $42,000 | $42,000 | $43,000 | $481,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$69,831 | $42,000 | $45,000 | $48,000 | $52,000 | $55,000 | $59,000 | $63,000 | $68,000 | $72,000 | $434,000 |
| cumulative roi | $31 | $72 | $116 | $163 | $214 | $268 | $327 | $389 | $455 | $526 | $3,000 |
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