Suite number:
Ch
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
871 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,080,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.99%
Cumulative Return on Investment in Year 5
109.38%
Property Price at the End of Year 5
$1,393,000
Deposit Schedule
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $713,000 |
| rent income | - | - | - | $18,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $198,000 |
| mortgage principal reduction | - | - | - | $10,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $114,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $59,000 | $62,000 | $98,000 | $111,000 | $117,000 | $123,000 | $128,000 | $135,000 | $141,000 | $1,031,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $216,000 | - | - | - | - | - | - | $216,000 |
| closing cost | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| operating expense | - | - | - | $9,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $96,000 |
| mortgage payment | - | - | - | $33,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $330,000 |
| total expense investment | - | - | - | $298,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $65,000 | $682,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $56,000 | $59,000 | $62,000 | -$199,570 | $49,000 | $53,000 | $59,000 | $64,000 | $70,000 | $76,000 | $348,000 |
| cumulative roi | - | - | - | $93 | $109 | $124 | $137 | $149 | $161 | $173 | $947 |
Meet Harlin. Thirty stories light up the sky, bringing palpable downtown energy and upscale amenities to the River District community. Centrally located next to the dynamic Town Centre and at the gateway to the future waterfront plaza, you’ll discove...
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt