Suite number:
1002B, 80R Arbour Lake View NW - Metro Studio 18 - ALW
Address:
Calgary, Alberta
Developer:
Cantiro Homes
Property type:
townhouse
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
538 sqft
Occupancy Date:
Dec 2027
Price, CAD
$257,999
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.98%
Cumulative Return on Investment in Year 5
97.83%
Property Price at the End of Year 5
$332,000
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 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $170,000 |
| rent income | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $112,000 |
| mortgage principal reduction | - | - | $2,000 | $3,000 | $3,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $29,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $13,000 | $14,000 | $32,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $317,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $52,000 | - | - | - | - | - | - | - | $52,000 |
| closing cost | - | - | $22,000 | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $54,000 |
| mortgage payment | - | - | $10,000 | $13,000 | $13,000 | $13,000 | $13,000 | $13,000 | $13,000 | $13,000 | $100,000 |
| total expense investment | - | - | $88,000 | $19,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $227,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $13,000 | $14,000 | -$56,247 | $12,000 | $14,000 | $15,000 | $17,000 | $18,000 | $20,000 | $22,000 | $90,000 |
| cumulative roi | - | - | $64 | $81 | $98 | $114 | $130 | $146 | $162 | $179 | $973 |
Cantiro Townhomes at Arbour Lake West
Address: Calgary, Alberta
Price Range: $248,000 - $630,000
Avail. suites: 52
1—3 bd
538—1389 SqFt