Suite number:
A8
Address:
Calgary, Alberta
Developer:
Slokker Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
607 sqft
Occupancy Date:
Dec 2026
Price, CAD
$342,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.13%
Cumulative Return on Investment in Year 5
95.78%
Property Price at the End of Year 5
$441,000
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 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $226,000 |
| rent income | - | $11,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $146,000 |
| mortgage principal reduction | - | $3,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $45,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $18,000 | $37,000 | $39,000 | $41,000 | $42,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $422,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| closing cost | - | $22,000 | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $70,000 |
| mortgage payment | - | $13,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $150,000 |
| total expense investment | - | $109,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $26,000 | $26,000 | $26,000 | $311,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $18,000 | -$71,143 | $14,000 | $16,000 | $17,000 | $19,000 | $21,000 | $23,000 | $26,000 | $28,000 | $111,000 |
| cumulative roi | - | $46 | $64 | $80 | $96 | $110 | $125 | $139 | $154 | $169 | $983 |
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