Suite number:
Beachside Home 2
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
2022 sqft
Occupancy Date:
Sep 2027
Price, CAD
$3,590,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.70%
Cumulative Return on Investment in Year 5
120.95%
Property Price at the End of Year 5
$4,625,000
Deposit Schedule
$5 at Signing
Total up to 5% in 15 days
$179,500
5% in 90 days
$179,500
5% on Occupancy
$179,500
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 | $186,000 | $196,000 | $207,000 | $217,000 | $229,000 | $241,000 | $253,000 | $266,000 | $280,000 | $295,000 | $2,369,000 |
| rent income | - | - | $12,000 | $71,000 | $75,000 | $78,000 | $81,000 | $85,000 | $88,000 | $92,000 | $582,000 |
| mortgage principal reduction | - | - | $8,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $411,000 |
| deposit interest | $26,000 | $28,000 | $23,000 | - | - | - | - | - | - | - | $77,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $213,000 | $224,000 | $255,000 | $340,000 | $356,000 | $373,000 | $392,000 | $410,000 | $430,000 | $451,000 | $3,444,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $539,000 | - | - | - | - | - | - | - | - | - | $539,000 |
| remaining balance payment | - | - | $180,000 | - | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| operating expense | - | - | $5,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $231,000 |
| mortgage payment | - | - | $27,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $1,179,000 |
| total expense investment | $539,000 | - | $329,000 | $194,000 | $195,000 | $196,000 | $197,000 | $198,000 | $199,000 | $200,000 | $2,246,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$325,969 | $224,000 | -$74,759 | $146,000 | $161,000 | $178,000 | $195,000 | $213,000 | $231,000 | $251,000 | $1,198,000 |
| cumulative roi | $39 | $81 | $88 | $106 | $121 | $134 | $147 | $159 | $170 | $181 | $1,000 |
Pierwell
Address: West Vancouver, British Columbia
Price Range: $1,490,000 - $4,990,000
Avail. suites: 26
1—3 bd
691—4287 SqFt