Suite number:
Coco
Address:
Calgary, Alberta
Developer:
Homes by Avi
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
462 sqft
Occupancy Date:
Jan 2027
Price, CAD
$300,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.77%
Cumulative Return on Investment in Year 5
86.20%
Property Price at the End of Year 5
$386,000
Deposit Schedule
$5 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 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $198,000 |
| rent income | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $83,000 |
| mortgage principal reduction | - | $2,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $39,000 |
| deposit interest | $777 | $259 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $16,000 | $29,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $325,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $15,000 | - | - | - | - | - | - | - | - | - | $15,000 |
| remaining balance payment | - | $45,000 | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | - | $22,000 | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $52,000 |
| mortgage payment | - | $10,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $15,000 | $130,000 |
| total expense investment | $15,000 | $80,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $22,000 | $264,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$50,970 | $9,000 | $10,000 | $12,000 | $13,000 | $14,000 | $16,000 | $18,000 | $20,000 | $62,000 |
| cumulative roi | $109 | $46 | $61 | $75 | $86 | $97 | $107 | $117 | $126 | $136 | $959 |
Sovereign on 17th By Homes by Avi
Address: Calgary, Alberta
Price Range: $300,000 - $800,000
Avail. suites: 10
0—2 bd
462—1452 SqFt