Suite number:
1201, 80R Arbour Lake View NW - Metro Fit 14
Address:
Calgary, Alberta
Developer:
Cantiro Homes
Property type:
townhouse
Floor plan:
Bathrooms:
1.5
Bedrooms:
2
Size:
1085 sqft
Occupancy Date:
Dec 2027
Price, CAD
$525,750
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.68%
Cumulative Return on Investment in Year 5
119.62%
Property Price at the End of Year 5
$677,000
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $347,000 |
| rent income | - | - | $24,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $283,000 |
| mortgage principal reduction | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $59,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $27,000 | $29,000 | $64,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $695,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $105,000 | - | - | - | - | - | - | - | $105,000 |
| closing cost | - | - | $22,000 | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | - | $10,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $113,000 |
| mortgage payment | - | - | $20,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $204,000 |
| total expense investment | - | - | $157,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $444,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $27,000 | $29,000 | -$93,205 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $52,000 | $250,000 |
| cumulative roi | - | - | $72 | $96 | $120 | $144 | $169 | $195 | $224 | $256 | $1,000 |
Cantiro Townhomes at Arbour Lake West
Address: Calgary, Alberta
Price Range: $248,000 - $630,000
Avail. suites: 52
1—3 bd
538—1389 SqFt