Suite number:
B1
Address:
Calgary, Alberta
Developer:
Slokker Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
790 sqft
Occupancy Date:
Dec 2026
Price, CAD
$409,500
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.09%
Cumulative Return on Investment in Year 5
112.95%
Property Price at the End of Year 5
$528,000
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 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $270,000 |
| rent income | - | $17,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $238,000 |
| mortgage principal reduction | - | $4,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $54,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $21,000 | $48,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $567,000 |
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 | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $95,000 |
| mortgage payment | - | $15,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $179,000 |
| total expense investment | - | $127,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $378,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $21,000 | -$78,171 | $22,000 | $24,000 | $27,000 | $29,000 | $32,000 | $34,000 | $37,000 | $40,000 | $189,000 |
| cumulative roi | - | $48 | $70 | $92 | $113 | $135 | $157 | $181 | $207 | $236 | $1,000 |
Wolfberry in Aspen Spring by Slokker Homes
Address: Calgary, Alberta
Price Range: $295,000 - $552,000
Avail. suites: 8
1—2 bd
549—985 SqFt