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
25.93%
Cumulative Return on Investment in Year 5
106.36%
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 | - | - | - | $20,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $33,000 | $201,000 |
| mortgage principal reduction | - | - | - | $10,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $108,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $59,000 | $62,000 | $101,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $1,027,000 |
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 | - | - | - | $10,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $97,000 |
| mortgage payment | - | - | - | $39,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $355,000 |
| total expense investment | - | - | - | $305,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $708,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $56,000 | $59,000 | $62,000 | -$204,564 | $44,000 | $49,000 | $55,000 | $60,000 | $66,000 | $72,000 | $319,000 |
| cumulative roi | - | - | - | $92 | $106 | $119 | $131 | $143 | $153 | $164 | $908 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt