Suite number:
Jasmine 1
Address:
Calgary, Alberta
Developer:
Homes by Avi
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1291 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
44.87%
Cumulative Return on Investment in Year 5
190.70%
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 | $15,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $505,000 |
| 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 | $42,000 | $73,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $104,000 | $831,000 |
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 | $5,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $166,000 |
| 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 | $114,000 | $36,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $39,000 | $39,000 | $40,000 | $455,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$71,508 | $36,000 | $39,000 | $42,000 | $46,000 | $49,000 | $53,000 | $56,000 | $60,000 | $65,000 | $376,000 |
| cumulative roi | $30 | $66 | $104 | $146 | $191 | $239 | $291 | $346 | $405 | $469 | $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