Suite number:
D
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1231 sqft
Occupancy Date:
Mar 2027
Price, CAD
$2,229,900
Available
ROI
14,80%
Monthly Expenses
- condo fees— $948
- property taxes— $557
- property management— $222
- repairs and maintenance— $111
Total: $1,838
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.71%
Cumulative Return on Investment in Year 5
106.62%
Property Price at the End of Year 5
$2,873,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$111,495
5% in 90 days
$111,495
5% in 360 days
$111,495
5% on Occupancy
$111,495
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,472,000 |
| rent income | - | - | $39,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $396,000 |
| mortgage principal reduction | - | - | $25,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $258,000 |
| deposit interest | $13,000 | $28,000 | $2,000 | - | - | - | - | - | - | - | $42,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $129,000 | $150,000 | $199,000 | $208,000 | $219,000 | $230,000 | $241,000 | $253,000 | $266,000 | $279,000 | $2,173,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $334,000 | $111,000 | - | - | - | - | - | - | - | - | $446,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $66,000 | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | $20,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $189,000 |
| mortgage payment | - | - | $102,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $884,000 |
| total expense investment | $334,000 | $111,000 | $189,000 | $134,000 | $135,000 | $135,000 | $136,000 | $136,000 | $137,000 | $137,000 | $1,585,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$205,869 | $38,000 | $11,000 | $74,000 | $84,000 | $94,000 | $105,000 | $117,000 | $129,000 | $141,000 | $587,000 |
| cumulative roi | $38 | $62 | $80 | $94 | $107 | $118 | $128 | $137 | $146 | $155 | $1,000 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $980,000 - $2,230,000
Avail. suites: 9
1.5—3.5 bd
606—1274 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.