Suite number:
#2301, 4270 Norford Avenue NW - Rubino B
Project:
Address:
Calgary, Alberta
Developer:
Rohit Homes (Calgary)
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
654 sqft
Occupancy Date:
Sep 2025
Price, CAD
$416,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
54.43%
Cumulative Return on Investment in Year 5
255.03%
Property Price at the End of Year 5
$537,000
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 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $33,000 | $34,000 | $275,000 |
| rent income | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $193,000 |
| mortgage principal reduction | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $64,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $48,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $537,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $91,000 |
| mortgage payment | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $209,000 |
| total expense investment | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $300,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $18,000 | $15,000 | $17,000 | $19,000 | $22,000 | $24,000 | $26,000 | $29,000 | $31,000 | $34,000 | $237,000 |
| cumulative roi | $260 | $240 | $240 | $246 | $255 | $266 | $278 | $291 | $307 | $323 | $3,000 |
Dean's Landing by Rohit Homes
Address: Calgary, Alberta
Price Range: $395,000 - $780,000
Avail. suites: 14
1—3 bd
632—1525 SqFt