Suite number:
PH1
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
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
25.08%
Cumulative Return on Investment in Year 5
110.57%
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 | - | - | $105,000 | $119,000 | $124,000 | $129,000 | $135,000 | $140,000 | $146,000 | $153,000 | $1,050,000 |
| mortgage principal reduction | - | - | $47,000 | $54,000 | $56,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $480,000 |
| deposit interest | $23,000 | $31,000 | $769 | - | - | - | - | - | - | - | $55,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $231,000 | $250,000 | $388,000 | $415,000 | $435,000 | $456,000 | $478,000 | $501,000 | $526,000 | $551,000 | $4,230,000 |
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 | - | - | $138,000 | - | - | - | - | - | - | - | $138,000 |
| operating expense | - | - | $43,000 | $49,000 | $50,000 | $52,000 | $53,000 | $55,000 | $57,000 | $59,000 | $417,000 |
| mortgage payment | - | - | $178,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $1,540,000 |
| total expense investment | $600,000 | - | $560,000 | $243,000 | $245,000 | $246,000 | $248,000 | $250,000 | $251,000 | $253,000 | $2,895,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$369,174 | $250,000 | -$171,744 | $171,000 | $190,000 | $210,000 | $230,000 | $252,000 | $274,000 | $298,000 | $1,335,000 |
| cumulative roi | $38 | $80 | $77 | $95 | $111 | $125 | $139 | $152 | $165 | $178 | $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