Suite number:
C - NORTH WEST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
831 sqft
Occupancy Date:
Mar 2028
Price, CAD
$835,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.11%
Cumulative Return on Investment in Year 5
111.84%
Property Price at the End of Year 5
$1,076,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$41,750
5% in 90 days
$41,750
5% on Occupancy
$41,750
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $551,000 |
| rent income | - | - | $5,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $179,000 |
| mortgage principal reduction | - | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $87,000 |
| deposit interest | $3,000 | $8,000 | $5,000 | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $54,000 | $65,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $838,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $84,000 | $42,000 | - | - | - | - | - | - | - | - | $125,000 |
| remaining balance payment | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| closing cost | - | - | $36,000 | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | $3,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $90,000 |
| mortgage payment | - | - | $10,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $303,000 |
| total expense investment | $84,000 | $42,000 | $91,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $596,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,942 | $12,000 | -$25,832 | $29,000 | $33,000 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $241,000 |
| cumulative roi | $56 | $80 | $83 | $99 | $112 | $124 | $134 | $145 | $155 | $165 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $619,000 - $2,575,000
Avail. suites: 20
1—3.5 bd
561—2088 SqFt