Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
991 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.46%
Cumulative Return on Investment in Year 5
100.05%
Property Price at the End of Year 5
$2,190,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$84,995
5% in 90 days
$84,995
5% in 360 days
$84,995
5% on Occupancy
$84,995
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $1,122,000 |
| rent income | - | $9,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $334,000 |
| mortgage principal reduction | - | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $207,000 |
| deposit interest | $10,000 | $9,000 | - | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $98,000 | $121,000 | $154,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $206,000 | $216,000 | $1,687,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $255,000 | $85,000 | - | - | - | - | - | - | - | - | $340,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $4,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $157,000 |
| mortgage payment | - | $21,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $702,000 |
| total expense investment | $255,000 | $164,000 | $103,000 | $103,000 | $104,000 | $104,000 | $104,000 | $105,000 | $105,000 | $106,000 | $1,253,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$156,884 | -$43,083 | $51,000 | $59,000 | $66,000 | $74,000 | $83,000 | $91,000 | $101,000 | $110,000 | $435,000 |
| cumulative roi | $38 | $55 | $73 | $87 | $100 | $111 | $122 | $132 | $142 | $151 | $1,000 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $964,000 - $2,360,000
Avail. suites: 14
1.5—3.5 bd
606—1274 SqFt