Suite number:
B1
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1106 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,299,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.18%
Cumulative Return on Investment in Year 5
103.55%
Property Price at the End of Year 5
$1,675,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$64,995
5% in 90 days
$64,995
5% on Occupancy
$64,995
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $858,000 |
| rent income | - | $5,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $309,000 |
| mortgage principal reduction | - | $3,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $23,000 | $156,000 |
| deposit interest | $8,000 | $8,000 | - | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $92,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $1,344,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $195,000 | - | - | - | - | - | - | - | - | - | $195,000 |
| remaining balance payment | - | $65,000 | - | - | - | - | - | - | - | - | $65,000 |
| closing cost | - | $45,000 | - | - | - | - | - | - | - | - | $45,000 |
| operating expense | - | $3,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $135,000 |
| mortgage payment | - | $11,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $532,000 |
| total expense investment | $195,000 | $124,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $972,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$120,016 | -$31,416 | $43,000 | $49,000 | $55,000 | $61,000 | $68,000 | $75,000 | $82,000 | $90,000 | $371,000 |
| cumulative roi | $38 | $55 | $74 | $90 | $104 | $116 | $128 | $139 | $150 | $161 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 15
1—3 bd
962—3824 SqFt