Suite number:
Beachside Home 1
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
2063 sqft
Occupancy Date:
Sep 2027
$3,590,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.39%
Cumulative Return on Investment in Year 5
123.61%
Property Price at the End of Year 5
$4,625,000
Deposit Schedule
$5 at Signing
Total up to 5% in 7 days
$179,495
5% in 15 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 | - | - | - | $72,000 | $76,000 | $79,000 | $82,000 | $86,000 | $89,000 | $93,000 | $577,000 |
mortgage principal reduction | - | - | - | $51,000 | $53,000 | $55,000 | $57,000 | $59,000 | $62,000 | $64,000 | $400,000 |
deposit interest | $26,000 | $28,000 | $27,000 | - | - | - | - | - | - | - | $81,000 |
gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
total income return | $213,000 | $224,000 | $233,000 | $345,000 | $357,000 | $374,000 | $392,000 | $411,000 | $431,000 | $452,000 | $3,433,000 |
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 | - | - | - | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $228,000 |
mortgage payment | - | - | - | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $1,152,000 |
total expense investment | $539,000 | - | $297,000 | $194,000 | $195,000 | $196,000 | $197,000 | $198,000 | $199,000 | $200,000 | $2,215,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$325,969 | $224,000 | -$63,610 | $151,000 | $162,000 | $178,000 | $195,000 | $213,000 | $232,000 | $252,000 | $1,218,000 |
cumulative roi | $39 | $81 | $89 | $108 | $124 | $137 | $150 | $161 | $173 | $184 | $1,000 |
Pierwell is a luxury mixed-use project in Dundarave, West Vancouver. Nestled between the majestic mountains and the serene waters of the Pacific Ocean, this charming location offers a unique blend of natural beauty and urban sophistication. Pierwell...
Address: West Vancouver, British Columbia
Price Range: $1,490,000 - $4,990,000
Avail. suites: 26
1—3 bd
691—4287 SqFt