Suite number:
A1 - SOUTH EAST (GROUND LEVEL)
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
848 sqft
Occupancy Date:
Mar 2028
Price, CAD
$804,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.93%
Cumulative Return on Investment in Year 5
118.21%
Property Price at the End of Year 5
$1,037,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$40,245
5% in 180 days
$40,245
5% on Occupancy
$40,245
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 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $531,000 |
| rent income | - | - | - | $11,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $129,000 |
| mortgage principal reduction | - | - | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $79,000 |
| deposit interest | $3,000 | $6,000 | $6,000 | $2,000 | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $50,000 | $53,000 | $74,000 | $80,000 | $83,000 | $88,000 | $92,000 | $96,000 | $101,000 | $762,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $121,000 | - | - | - | - | - | - | - | - | - | $121,000 |
| remaining balance payment | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $82,000 |
| mortgage payment | - | - | - | $26,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $261,000 |
| total expense investment | $121,000 | - | - | $108,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $538,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$75,846 | $50,000 | $53,000 | -$34,258 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $49,000 | $224,000 |
| cumulative roi | $37 | $79 | $122 | $107 | $118 | $128 | $138 | $146 | $155 | $163 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $662,000 - $2,045,000
Avail. suites: 49
1—3.5 bd
575—2088 SqFt