Suite number:
1000A, 80R Arbour Lake View NW - Metro Sky 18 – Main Floor Entry
Address:
Calgary, Alberta
Developer:
Cantiro Homes
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1061 sqft
Occupancy Date:
Dec 2027
Price, CAD
$475,124
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.82%
Cumulative Return on Investment in Year 5
137.19%
Property Price at the End of Year 5
$612,000
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 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $314,000 |
| rent income | - | - | $28,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $333,000 |
| mortgage principal reduction | - | - | $4,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $54,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $25,000 | $26,000 | $64,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $92,000 | $96,000 | $705,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $95,000 | - | - | - | - | - | - | - | $95,000 |
| closing cost | - | - | $22,000 | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | - | $10,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $115,000 |
| mortgage payment | - | - | $18,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $184,000 |
| total expense investment | - | - | $145,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $40,000 | $416,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $25,000 | $26,000 | -$80,534 | $35,000 | $39,000 | $42,000 | $45,000 | $49,000 | $53,000 | $56,000 | $289,000 |
| cumulative roi | - | - | $75 | $104 | $137 | $173 | $211 | $253 | $298 | $346 | $2,000 |
Cantiro Townhomes at Arbour Lake West
Address: Calgary, Alberta
Price Range: $248,000 - $630,000
Avail. suites: 52
1—3 bd
538—1389 SqFt