Suite number:
Ashley
Address:
Calgary, Alberta
Developer:
Brad Remington Homes
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
986 sqft
Occupancy Date:
Nov 2025
Price, CAD
$329,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.49%
Cumulative Return on Investment in Year 5
183.33%
Property Price at the End of Year 5
$425,000
Deposit Schedule
$10 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 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $218,000 |
| rent income | $29,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $411,000 |
| mortgage principal reduction | $3,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $50,000 |
| deposit interest | $277 | - | - | - | - | - | - | - | - | - | $277 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $54,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $83,000 | $684,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| remaining balance payment | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| closing cost | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | $10,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $135,000 |
| mortgage payment | $14,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $162,000 |
| total expense investment | $112,000 | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $32,000 | $386,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,394 | $29,000 | $31,000 | $34,000 | $36,000 | $39,000 | $42,000 | $45,000 | $48,000 | $51,000 | $298,000 |
| cumulative roi | $35 | $68 | $103 | $142 | $183 | $228 | $276 | $327 | $382 | $441 | $2,000 |
Legacy Park II by Brad Remington Homes
Address: Calgary, Alberta
Price Range: $215,000 - $330,000
Avail. suites: 5
1—3 bd
663—1090 SqFt