Suite number:
E - SOUTH WEST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1038 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,129,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.89%
Cumulative Return on Investment in Year 5
119.23%
Property Price at the End of Year 5
$1,454,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$56,450
5% in 90 days
$56,450
5% on Occupancy
$56,450
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 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $745,000 |
| rent income | - | - | $9,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $301,000 |
| mortgage principal reduction | - | - | $3,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $118,000 |
| deposit interest | $4,000 | $11,000 | $6,000 | - | - | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $63,000 | $73,000 | $89,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $159,000 | $1,190,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $113,000 | $56,000 | - | - | - | - | - | - | - | - | $169,000 |
| remaining balance payment | - | - | $56,000 | - | - | - | - | - | - | - | $56,000 |
| closing cost | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | $4,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $122,000 |
| mortgage payment | - | - | $14,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $410,000 |
| total expense investment | $113,000 | $56,000 | $117,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $800,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,949 | $16,000 | -$28,028 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $77,000 | $84,000 | $391,000 |
| cumulative roi | $56 | $80 | $85 | $103 | $119 | $134 | $148 | $161 | $174 | $188 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $619,000 - $2,575,000
Avail. suites: 20
1—3.5 bd
561—2088 SqFt