Suite number:
A1 - SOUTH EAST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
691 sqft
Occupancy Date:
Mar 2028
Price, CAD
$824,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.42%
Cumulative Return on Investment in Year 5
112.31%
Property Price at the End of Year 5
$1,063,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$41,245
5% in 180 days
$41,245
5% on Occupancy
$41,245
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 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $544,000 |
| rent income | - | - | - | $12,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $108,000 |
| mortgage principal reduction | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $80,000 |
| deposit interest | $3,000 | $6,000 | $6,000 | $942 | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $52,000 | $54,000 | $76,000 | $78,000 | $81,000 | $86,000 | $90,000 | $94,000 | $99,000 | $755,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $124,000 | - | - | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | - | - | - | $41,000 | - | - | - | - | - | - | $41,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $70,000 |
| mortgage payment | - | - | - | $34,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $282,000 |
| total expense investment | $124,000 | - | - | $120,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $52,000 | $553,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$77,724 | $52,000 | $54,000 | -$43,738 | $26,000 | $30,000 | $34,000 | $38,000 | $42,000 | $47,000 | $201,000 |
| cumulative roi | $37 | $79 | $122 | $102 | $112 | $121 | $130 | $137 | $145 | $152 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $662,000 - $2,045,000
Avail. suites: 49
1—3.5 bd
575—2088 SqFt