Suite number:
C - SOUTH EAST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
730 sqft
Occupancy Date:
Mar 2028
Price, CAD
$889,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.75%
Cumulative Return on Investment in Year 5
110.12%
Property Price at the End of Year 5
$1,145,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,450
5% in 90 days
$44,450
5% on Occupancy
$44,450
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $587,000 |
| rent income | - | - | $5,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $157,000 |
| mortgage principal reduction | - | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $93,000 |
| deposit interest | $3,000 | $9,000 | $5,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $57,000 | $68,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $858,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $89,000 | $44,000 | - | - | - | - | - | - | - | - | $133,000 |
| remaining balance payment | - | - | $44,000 | - | - | - | - | - | - | - | $44,000 |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $3,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $83,000 |
| mortgage payment | - | - | $11,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $323,000 |
| total expense investment | $89,000 | $44,000 | $96,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $620,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,331 | $13,000 | -$27,145 | $29,000 | $33,000 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $238,000 |
| cumulative roi | $56 | $80 | $84 | $98 | $110 | $121 | $131 | $140 | $149 | $158 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $619,000 - $2,575,000
Avail. suites: 20
1—3.5 bd
561—2088 SqFt