Suite number:
904
Project:
Address:
Vancouver, British Columbia
Developer:
Westbank
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
579 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,080,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
15.94%
Cumulative Return on Investment in Year 5
72.82%
Property Price at the End of Year 5
$1,392,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$108,000
15% on Occupancy
$162,000
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $713,000 |
| rent income | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $122,000 |
| mortgage principal reduction | $11,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $161,000 |
| deposit interest | $38 | - | - | - | - | - | - | - | - | - | $38 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $81,000 | $83,000 | $88,000 | $92,000 | $97,000 | $101,000 | $107,000 | $112,000 | $118,000 | $123,000 | $1,001,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $270,000 | - | - | - | - | - | - | - | - | - | $270,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | $10,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $131,000 |
| mortgage payment | $44,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $524,000 |
| total expense investment | $366,000 | $66,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $966,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$285,013 | $18,000 | $22,000 | $26,000 | $30,000 | $35,000 | $39,000 | $45,000 | $50,000 | $55,000 | $34,000 |
| cumulative roi | $23 | $40 | $53 | $63 | $73 | $81 | $89 | $96 | $103 | $110 | $731 |
Oakridge x Clémande
Address: Vancouver, British Columbia
Price Range: $1,080,000 - $2,241,000
Avail. suites: 5
0—3 bd
444—2580 SqFt