Suite number:
B3
Address:
Calgary, Alberta
Developer:
Slokker Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
806 sqft
Occupancy Date:
Dec 2026
Price, CAD
$423,500
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.08%
Cumulative Return on Investment in Year 5
112.78%
Property Price at the End of Year 5
$546,000
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 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $279,000 |
| rent income | - | $18,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $243,000 |
| mortgage principal reduction | - | $4,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $55,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $22,000 | $50,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $583,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| closing cost | - | $22,000 | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | $8,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $97,000 |
| mortgage payment | - | $16,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $186,000 |
| total expense investment | - | $130,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $389,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $22,000 | -$80,426 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $35,000 | $38,000 | $41,000 | $194,000 |
| cumulative roi | - | $48 | $70 | $92 | $113 | $134 | $157 | $180 | $206 | $234 | $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