Suite number:
1103A, 80R Arbour Lake View NW - Metro Sky 18 - ALW
Address:
Calgary, Alberta
Developer:
Cantiro Homes
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1306 sqft
Occupancy Date:
Dec 2027
Price, CAD
$503,999
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
37.03%
Cumulative Return on Investment in Year 5
148.75%
Property Price at the End of Year 5
$649,000
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 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $333,000 |
| rent income | - | - | $34,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $409,000 |
| mortgage principal reduction | - | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $57,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $28,000 | $73,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $804,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $101,000 | - | - | - | - | - | - | - | $101,000 |
| closing cost | - | - | $22,000 | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | - | $12,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $139,000 |
| mortgage payment | - | - | $19,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $196,000 |
| total expense investment | - | - | $154,000 | $42,000 | $42,000 | $43,000 | $43,000 | $44,000 | $44,000 | $45,000 | $458,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $26,000 | $28,000 | -$81,251 | $42,000 | $45,000 | $49,000 | $53,000 | $57,000 | $61,000 | $66,000 | $346,000 |
| cumulative roi | - | - | $78 | $112 | $149 | $189 | $232 | $279 | $329 | $382 | $2,000 |
Cantiro Townhomes at Arbour Lake West
Address: Calgary, Alberta
Price Range: $248,000 - $630,000
Avail. suites: 52
1—3 bd
538—1389 SqFt