1  

Beautiful Mountain and City Views

This bright corner unit is located in the trendy neighbourhood of Yaletown and offers beautiful mountain views from the 31st floor. Enjoy hotel-style amenities on the 2nd floor including a pool, hot tub, fitness room, squash court, recreation room, meeting rooms, and a large patio for sun bathing and outdoor BBQ.

Rent-to-Own from:
$20,000 down and $2,300/mo

Choose your payment scenario:

         

  Year 1Year 2Year 3Year 4Year 5
Annual Option Fee 20,0001,0001,0001,0001,000
Monthly Payment 2,3002,3502,4102,4702,530
Purchase Price 691,400715,600740,910767,380795,050
Accumulated Down Payment
Down Payment (%)
26,000
3.76%
33,000
4.61%
40,000
5.40%
47,000
6.12%
54,000
6.79%

Based on the initial option consideration and monthly budget, the tenant would accumulate up to $54,000.00 (6.79%) down payment at the end of 5 years. Lease is based on a 1-year term with up to 4 renewable annual terms. Tenant has the option to purchase the home at anytime within 5 years without penalty. Change your Initial Option Consideration and/or Monthly Payment and re-calculate to view different results.

NOTE: The information shown above is based on year-end results. Fixed appreciation is factored into the price after the first year and it will be pro-rated according to the month that the Option is exercised. Total Extra Savings shown above is based on incentives offered by the property owner for all monthly payments made on time, and includes discounts and/or matching credits.



Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
1 Feb 19, 2018 695,000 300 694,700 20,500 0 20,500 2.95%
2 Mar 19, 2018 695,000 600 694,400 21,000 0 21,000 3.02%
3 Apr 19, 2018 695,000 900 694,100 21,500 0 21,500 3.10%
4 May 19, 2018 695,000 1,200 693,800 22,000 0 22,000 3.17%
5 Jun 19, 2018 695,000 1,500 693,500 22,500 0 22,500 3.24%
6 Jul 19, 2018 695,000 1,800 693,200 23,000 0 23,000 3.32%
7 Aug 19, 2018 695,000 2,100 692,900 23,500 0 23,500 3.39%
8 Sep 19, 2018 695,000 2,400 692,600 24,000 0 24,000 3.47%
9 Oct 19, 2018 695,000 2,700 692,300 24,500 0 24,500 3.54%
10 Nov 19, 2018 695,000 3,000 692,000 25,000 0 25,000 3.61%
11 Dec 19, 2018 695,000 3,300 691,700 25,500 0 25,500 3.69%
12 Jan 19, 2019 695,000 3,600 691,400 26,000 0 26,000 3.76%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
13 Feb 19, 2019 697,317 3,900 693,417 27,500 0 27,500 3.97%
14 Mar 19, 2019 699,633 4,200 695,433 28,000 0 28,000 4.03%
15 Apr 19, 2019 701,950 4,500 697,450 28,500 0 28,500 4.09%
16 May 19, 2019 704,267 4,800 699,467 29,000 0 29,000 4.15%
17 Jun 19, 2019 706,583 5,100 701,483 29,500 0 29,500 4.21%
18 Jul 19, 2019 708,900 5,400 703,500 30,000 0 30,000 4.26%
19 Aug 19, 2019 711,217 5,700 705,517 30,500 0 30,500 4.32%
20 Sep 19, 2019 713,533 6,000 707,533 31,000 0 31,000 4.38%
21 Oct 19, 2019 715,850 6,300 709,550 31,500 0 31,500 4.44%
22 Nov 19, 2019 718,167 6,600 711,567 32,000 0 32,000 4.50%
23 Dec 19, 2019 720,483 6,900 713,583 32,500 0 32,500 4.55%
24 Jan 19, 2020 722,800 7,200 715,600 33,000 0 33,000 4.61%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
25 Feb 19, 2020 725,209 7,500 717,709 34,500 0 34,500 4.81%
26 Mar 19, 2020 727,618 7,800 719,818 35,000 0 35,000 4.86%
27 Apr 19, 2020 730,027 8,100 721,927 35,500 0 35,500 4.92%
28 May 19, 2020 732,437 8,400 724,037 36,000 0 36,000 4.97%
29 Jun 19, 2020 734,846 8,700 726,146 36,500 0 36,500 5.03%
30 Jul 19, 2020 737,255 9,000 728,255 37,000 0 37,000 5.08%
31 Aug 19, 2020 739,664 9,300 730,364 37,500 0 37,500 5.13%
32 Sep 19, 2020 742,073 9,600 732,473 38,000 0 38,000 5.19%
33 Oct 19, 2020 744,482 9,900 734,582 38,500 0 38,500 5.24%
34 Nov 19, 2020 746,892 10,200 736,692 39,000 0 39,000 5.29%
35 Dec 19, 2020 749,301 10,500 738,801 39,500 0 39,500 5.35%
36 Jan 19, 2021 751,710 10,800 740,910 40,000 0 40,000 5.40%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
37 Feb 19, 2021 754,216 11,100 743,116 41,500 0 41,500 5.58%
38 Mar 19, 2021 756,722 11,400 745,322 42,000 0 42,000 5.64%
39 Apr 19, 2021 759,227 11,700 747,527 42,500 0 42,500 5.69%
40 May 19, 2021 761,733 12,000 749,733 43,000 0 43,000 5.74%
41 Jun 19, 2021 764,239 12,300 751,939 43,500 0 43,500 5.79%
42 Jul 19, 2021 766,745 12,600 754,145 44,000 0 44,000 5.83%
43 Aug 19, 2021 769,251 12,900 756,351 44,500 0 44,500 5.88%
44 Sep 19, 2021 771,757 13,200 758,557 45,000 0 45,000 5.93%
45 Oct 19, 2021 774,262 13,500 760,762 45,500 0 45,500 5.98%
46 Nov 19, 2021 776,768 13,800 762,968 46,000 0 46,000 6.03%
47 Dec 19, 2021 779,274 14,100 765,174 46,500 0 46,500 6.08%
48 Jan 19, 2022 781,780 14,400 767,380 47,000 0 47,000 6.12%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
49 Feb 19, 2022 784,386 14,700 769,686 48,500 0 48,500 6.30%
50 Mar 19, 2022 786,992 15,000 771,992 49,000 0 49,000 6.35%
51 Apr 19, 2022 789,598 15,300 774,298 49,500 0 49,500 6.39%
52 May 19, 2022 792,203 15,600 776,603 50,000 0 50,000 6.44%
53 Jun 19, 2022 794,809 15,900 778,909 50,500 0 50,500 6.48%
54 Jul 19, 2022 797,415 16,200 781,215 51,000 0 51,000 6.53%
55 Aug 19, 2022 800,021 16,500 783,521 51,500 0 51,500 6.57%
56 Sep 19, 2022 802,627 16,800 785,827 52,000 0 52,000 6.62%
57 Oct 19, 2022 805,233 17,100 788,133 52,500 0 52,500 6.66%
58 Nov 19, 2022 807,838 17,400 790,438 53,000 0 53,000 6.71%
59 Dec 19, 2022 810,444 17,700 792,744 53,500 0 53,500 6.75%
60 Jan 19, 2023 813,050 18,000 795,050 54,000 0 54,000 6.79%