Suite number:
A
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
606 sqft
Occupancy Date:
Mar 2027
Price, CAD
$971,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.21%
Cumulative Return on Investment in Year 5
109.26%
Property Price at the End of Year 5
$1,252,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$48,595
5% in 90 days
$48,595
5% in 360 days
$48,595
5% on Occupancy
$48,595
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $641,000 |
| rent income | - | - | $12,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $162,000 |
| mortgage principal reduction | - | - | $8,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $112,000 |
| deposit interest | $6,000 | $12,000 | $3,000 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $65,000 | $84,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $941,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $146,000 | $49,000 | - | - | - | - | - | - | - | - | $194,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $7,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $87,000 |
| mortgage payment | - | - | $32,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $362,000 |
| total expense investment | $146,000 | $49,000 | $76,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $681,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$89,697 | $17,000 | $8,000 | $33,000 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $61,000 | $260,000 |
| cumulative roi | $38 | $62 | $82 | $97 | $109 | $120 | $130 | $139 | $148 | $157 | $1,000 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $972,000 - $2,240,000
Avail. suites: 15
1.5—3.5 bd
606—1274 SqFt