Suite number:
Penthouse 1
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
4287 sqft
Occupancy Date:
Sep 2027
Price, CAD
$4,990,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.84%
Cumulative Return on Investment in Year 5
122.19%
Property Price at the End of Year 5
$6,429,000
Deposit Schedule
$5 at Signing
Total up to 5% in 15 days
$249,500
5% in 90 days
$249,500
5% on Occupancy
$249,500
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 | $259,000 | $273,000 | $287,000 | $302,000 | $318,000 | $334,000 | $352,000 | $370,000 | $389,000 | $409,000 | $3,293,000 |
| rent income | - | - | $25,000 | $152,000 | $158,000 | $165,000 | $172,000 | $179,000 | $187,000 | $195,000 | $1,233,000 |
| mortgage principal reduction | - | - | $11,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $532,000 |
| deposit interest | $37,000 | $39,000 | $30,000 | - | - | - | - | - | - | - | $106,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $295,000 | $312,000 | $358,000 | $518,000 | $544,000 | $570,000 | $598,000 | $627,000 | $657,000 | $689,000 | $5,169,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $749,000 | - | - | - | - | - | - | - | - | - | $749,000 |
| remaining balance payment | - | - | $250,000 | - | - | - | - | - | - | - | $250,000 |
| closing cost | - | - | $188,000 | - | - | - | - | - | - | - | $188,000 |
| operating expense | - | - | $9,000 | $54,000 | $56,000 | $58,000 | $60,000 | $62,000 | $64,000 | $66,000 | $428,000 |
| mortgage payment | - | - | $40,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $1,740,000 |
| total expense investment | $749,000 | - | $486,000 | $297,000 | $299,000 | $301,000 | $303,000 | $304,000 | $306,000 | $308,000 | $3,353,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$453,088 | $312,000 | -$128,468 | $221,000 | $245,000 | $269,000 | $295,000 | $323,000 | $351,000 | $381,000 | $1,816,000 |
| cumulative roi | $39 | $81 | $86 | $105 | $122 | $138 | $153 | $167 | $182 | $196 | $1,000 |
Pierwell
Address: West Vancouver, British Columbia
Price Range: $1,490,000 - $4,990,000
Avail. suites: 26
1—3 bd
691—4287 SqFt