Suite number:
PH1
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
3252 sqft
Occupancy Date:
Dec 2026
Price, CAD
$3,999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.88%
Cumulative Return on Investment in Year 5
105.86%
Property Price at the End of Year 5
$5,153,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$199,995
5% in 90 days
$199,995
5% on Occupancy
$199,995
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 | $207,000 | $219,000 | $230,000 | $242,000 | $255,000 | $268,000 | $282,000 | $297,000 | $312,000 | $328,000 | $2,640,000 |
| rent income | - | $19,000 | $114,000 | $119,000 | $124,000 | $130,000 | $135,000 | $141,000 | $147,000 | $154,000 | $1,084,000 |
| mortgage principal reduction | - | $8,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $481,000 |
| deposit interest | $23,000 | $26,000 | - | - | - | - | - | - | - | - | $49,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $231,000 | $276,000 | $394,000 | $414,000 | $434,000 | $455,000 | $477,000 | $501,000 | $525,000 | $551,000 | $4,259,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $600,000 | - | - | - | - | - | - | - | - | - | $600,000 |
| remaining balance payment | - | $200,000 | - | - | - | - | - | - | - | - | $200,000 |
| closing cost | - | $139,000 | - | - | - | - | - | - | - | - | $139,000 |
| operating expense | - | $8,000 | $47,000 | $48,000 | $50,000 | $51,000 | $52,000 | $53,000 | $54,000 | $56,000 | $419,000 |
| mortgage payment | - | $33,000 | $200,000 | $200,000 | $200,000 | $200,000 | $200,000 | $200,000 | $200,000 | $200,000 | $1,636,000 |
| total expense investment | $600,000 | $381,000 | $248,000 | $249,000 | $250,000 | $251,000 | $252,000 | $253,000 | $255,000 | $256,000 | $2,994,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$369,300 | -$104,247 | $147,000 | $165,000 | $184,000 | $204,000 | $225,000 | $247,000 | $271,000 | $295,000 | $1,264,000 |
| cumulative roi | $38 | $54 | $74 | $91 | $106 | $120 | $133 | $146 | $158 | $171 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 15
1—3 bd
962—3824 SqFt