Suite number:
1102B, 80R Arbour Lake View NW - Metro Agile 18 - ALW
Address:
Calgary, Alberta
Developer:
Cantiro Homes
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1005 sqft
Occupancy Date:
Dec 2027
Price, CAD
$411,284
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.48%
Cumulative Return on Investment in Year 5
124.08%
Property Price at the End of Year 5
$530,000
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 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $34,000 | $271,000 |
| rent income | - | - | $22,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $263,000 |
| mortgage principal reduction | - | - | $4,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $46,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $21,000 | $22,000 | $54,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $585,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $82,000 | - | - | - | - | - | - | - | $82,000 |
| closing cost | - | - | $22,000 | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $103,000 |
| mortgage payment | - | - | $15,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $160,000 |
| total expense investment | - | - | $129,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $367,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $21,000 | $22,000 | -$74,404 | $27,000 | $30,000 | $33,000 | $35,000 | $38,000 | $41,000 | $45,000 | $219,000 |
| cumulative roi | - | - | $72 | $97 | $124 | $153 | $184 | $217 | $251 | $287 | $1,000 |
Cantiro Townhomes at Arbour Lake West
Address: Calgary, Alberta
Price Range: $248,000 - $630,000
Avail. suites: 52
1—3 bd
538—1389 SqFt