Suite number:
B1
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
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
25.43%
Cumulative Return on Investment in Year 5
112.48%
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 | - | - | $30,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $298,000 |
| mortgage principal reduction | - | - | $17,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $167,000 |
| deposit interest | $8,000 | $10,000 | $639 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $81,000 | $127,000 | $131,000 | $138,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $1,346,000 |
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 | - | - | $44,000 | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | - | $14,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $135,000 |
| mortgage payment | - | - | $55,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $472,000 |
| total expense investment | $195,000 | - | $178,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $79,000 | $910,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$119,975 | $81,000 | -$50,732 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $88,000 | $96,000 | $436,000 |
| cumulative roi | $38 | $80 | $79 | $97 | $112 | $127 | $140 | $153 | $165 | $177 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 16
1—3 bd
962—3824 SqFt