Suite number:
C4
Address:
Calgary, Alberta
Developer:
Slokker Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
985 sqft
Occupancy Date:
Dec 2026
Price, CAD
$551,500
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.36%
Cumulative Return on Investment in Year 5
113.14%
Property Price at the End of Year 5
$710,000
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $364,000 |
| rent income | - | $21,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $297,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $72,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $62,000 | $68,000 | $72,000 | $75,000 | $79,000 | $82,000 | $86,000 | $90,000 | $95,000 | $738,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $110,000 | - | - | - | - | - | - | - | - | $110,000 |
| closing cost | - | $22,000 | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | - | $9,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $120,000 |
| mortgage payment | - | $21,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $242,000 |
| total expense investment | - | $162,000 | $40,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $43,000 | $494,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $29,000 | -$100,595 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $52,000 | $245,000 |
| cumulative roi | - | $49 | $71 | $93 | $113 | $134 | $155 | $177 | $200 | $226 | $1,000 |
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