Suite number:
431 Aster Drive NW - Bentley
Project:
Address:
Edmonton, Alberta
Developer:
StreetSide Developments (Edmonton)
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1207 sqft
Occupancy Date:
Jan 2021
Price, CAD
$424,998
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.87%
Cumulative Return on Investment in Year 5
174.17%
Property Price at the End of Year 5
$548,000
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 | $32,000 | $33,000 | $35,000 | $280,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $33,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $109,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $55,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $389,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $213,000 |
| total expense investment | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $213,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $34,000 | $9,000 | $10,000 | $12,000 | $14,000 | $15,000 | $17,000 | $19,000 | $21,000 | $24,000 | $176,000 |
| cumulative roi | $260 | $201 | $183 | $177 | $174 | $174 | $175 | $177 | $180 | $183 | $2,000 |
Aster by StreetSide Developments
Address: Edmonton, Alberta
Price Range: $340,000 - $425,000
Avail. suites: 12
2—3 bd
922—1270 SqFt