Suite number:
Duke
Address:
Calgary, Alberta
Developer:
Homes by Avi
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
973 sqft
Occupancy Date:
Jan 2027
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.18%
Cumulative Return on Investment in Year 5
108.07%
Property Price at the End of Year 5
$902,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | $19,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $290,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $90,000 |
| deposit interest | $2,000 | $605 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $68,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $850,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| remaining balance payment | - | $105,000 | - | - | - | - | - | - | - | - | $105,000 |
| closing cost | - | $22,000 | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | $9,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $121,000 |
| mortgage payment | - | $23,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $304,000 |
| total expense investment | $35,000 | $159,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $587,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$90,476 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $50,000 | $54,000 | $59,000 | $263,000 |
| cumulative roi | $109 | $51 | $72 | $91 | $108 | $125 | $141 | $157 | $174 | $191 | $1,000 |
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