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 Sep 20, 2017 695,000 300 694,700 20,500 0 20,500 2.95%
2 Oct 20, 2017 695,000 600 694,400 21,000 0 21,000 3.02%
3 Nov 20, 2017 695,000 900 694,100 21,500 0 21,500 3.10%
4 Dec 20, 2017 695,000 1,200 693,800 22,000 0 22,000 3.17%
5 Jan 20, 2018 695,000 1,500 693,500 22,500 0 22,500 3.24%
6 Feb 20, 2018 695,000 1,800 693,200 23,000 0 23,000 3.32%
7 Mar 20, 2018 695,000 2,100 692,900 23,500 0 23,500 3.39%
8 Apr 20, 2018 695,000 2,400 692,600 24,000 0 24,000 3.47%
9 May 20, 2018 695,000 2,700 692,300 24,500 0 24,500 3.54%
10 Jun 20, 2018 695,000 3,000 692,000 25,000 0 25,000 3.61%
11 Jul 20, 2018 695,000 3,300 691,700 25,500 0 25,500 3.69%
12 Aug 20, 2018 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 Sep 20, 2018 697,317 3,900 693,417 27,500 0 27,500 3.97%
14 Oct 20, 2018 699,633 4,200 695,433 28,000 0 28,000 4.03%
15 Nov 20, 2018 701,950 4,500 697,450 28,500 0 28,500 4.09%
16 Dec 20, 2018 704,267 4,800 699,467 29,000 0 29,000 4.15%
17 Jan 20, 2019 706,583 5,100 701,483 29,500 0 29,500 4.21%
18 Feb 20, 2019 708,900 5,400 703,500 30,000 0 30,000 4.26%
19 Mar 20, 2019 711,217 5,700 705,517 30,500 0 30,500 4.32%
20 Apr 20, 2019 713,533 6,000 707,533 31,000 0 31,000 4.38%
21 May 20, 2019 715,850 6,300 709,550 31,500 0 31,500 4.44%
22 Jun 20, 2019 718,167 6,600 711,567 32,000 0 32,000 4.50%
23 Jul 20, 2019 720,483 6,900 713,583 32,500 0 32,500 4.55%
24 Aug 20, 2019 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 Sep 20, 2019 725,209 7,500 717,709 34,500 0 34,500 4.81%
26 Oct 20, 2019 727,618 7,800 719,818 35,000 0 35,000 4.86%
27 Nov 20, 2019 730,027 8,100 721,927 35,500 0 35,500 4.92%
28 Dec 20, 2019 732,437 8,400 724,037 36,000 0 36,000 4.97%
29 Jan 20, 2020 734,846 8,700 726,146 36,500 0 36,500 5.03%
30 Feb 20, 2020 737,255 9,000 728,255 37,000 0 37,000 5.08%
31 Mar 20, 2020 739,664 9,300 730,364 37,500 0 37,500 5.13%
32 Apr 20, 2020 742,073 9,600 732,473 38,000 0 38,000 5.19%
33 May 20, 2020 744,482 9,900 734,582 38,500 0 38,500 5.24%
34 Jun 20, 2020 746,892 10,200 736,692 39,000 0 39,000 5.29%
35 Jul 20, 2020 749,301 10,500 738,801 39,500 0 39,500 5.35%
36 Aug 20, 2020 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 Sep 20, 2020 754,216 11,100 743,116 41,500 0 41,500 5.58%
38 Oct 20, 2020 756,722 11,400 745,322 42,000 0 42,000 5.64%
39 Nov 20, 2020 759,227 11,700 747,527 42,500 0 42,500 5.69%
40 Dec 20, 2020 761,733 12,000 749,733 43,000 0 43,000 5.74%
41 Jan 20, 2021 764,239 12,300 751,939 43,500 0 43,500 5.79%
42 Feb 20, 2021 766,745 12,600 754,145 44,000 0 44,000 5.83%
43 Mar 20, 2021 769,251 12,900 756,351 44,500 0 44,500 5.88%
44 Apr 20, 2021 771,757 13,200 758,557 45,000 0 45,000 5.93%
45 May 20, 2021 774,262 13,500 760,762 45,500 0 45,500 5.98%
46 Jun 20, 2021 776,768 13,800 762,968 46,000 0 46,000 6.03%
47 Jul 20, 2021 779,274 14,100 765,174 46,500 0 46,500 6.08%
48 Aug 20, 2021 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 Sep 20, 2021 784,386 14,700 769,686 48,500 0 48,500 6.30%
50 Oct 20, 2021 786,992 15,000 771,992 49,000 0 49,000 6.35%
51 Nov 20, 2021 789,598 15,300 774,298 49,500 0 49,500 6.39%
52 Dec 20, 2021 792,203 15,600 776,603 50,000 0 50,000 6.44%
53 Jan 20, 2022 794,809 15,900 778,909 50,500 0 50,500 6.48%
54 Feb 20, 2022 797,415 16,200 781,215 51,000 0 51,000 6.53%
55 Mar 20, 2022 800,021 16,500 783,521 51,500 0 51,500 6.57%
56 Apr 20, 2022 802,627 16,800 785,827 52,000 0 52,000 6.62%
57 May 20, 2022 805,233 17,100 788,133 52,500 0 52,500 6.66%
58 Jun 20, 2022 807,838 17,400 790,438 53,000 0 53,000 6.71%
59 Jul 20, 2022 810,444 17,700 792,744 53,500 0 53,500 6.75%
60 Aug 20, 2022 813,050 18,000 795,050 54,000 0 54,000 6.79%