Suite number:
A3
Project:
Address:
Vancouver, British Columbia
Developer:
Westland
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
452 sqft
Occupancy Date:
Jan 2025
Price, CAD
$726,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.78%
Cumulative Return on Investment in Year 5
90.87%
Property Price at the End of Year 5
$936,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$36,345
5% in 90 days
$36,340
5% on Occupancy
$36,345
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $480,000 |
| rent income | $9,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $159,000 |
| mortgage principal reduction | $7,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $118,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $60,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $89,000 | $94,000 | $764,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $109,000 | - | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $74,000 |
| mortgage payment | $22,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $322,000 |
| total expense investment | $205,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $574,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$144,895 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $190,000 |
| cumulative roi | $26 | $46 | $63 | $78 | $91 | $103 | $115 | $126 | $136 | $147 | $931 |
Designed to complement an evolving neighbourhood, W68 rises ten storeys above Granville Street. Studio, one, two, and three bedroom homes are housed within a contemporary form with interesting elements that keep your eyes moving across its façade. ...
Address: Vancouver, British Columbia
Price Range: $727,000 - $1,409,000
Avail. suites: 5
1.5—3.5 bd
452—958 SqFt