Suite number:
A1
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
675 sqft
Occupancy Date:
Mar 2027
Price, CAD
$971,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.47%
Cumulative Return on Investment in Year 5
110.47%
Property Price at the End of Year 5
$1,252,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$48,595
5% in 90 days
$48,595
5% in 360 days
$48,595
5% on Occupancy
$48,595
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $641,000 |
| rent income | - | - | $14,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $181,000 |
| mortgage principal reduction | - | - | $8,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $112,000 |
| deposit interest | $6,000 | $12,000 | $3,000 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $65,000 | $86,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $960,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $146,000 | $49,000 | - | - | - | - | - | - | - | - | $194,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $94,000 |
| mortgage payment | - | - | $32,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $362,000 |
| total expense investment | $146,000 | $49,000 | $76,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $688,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$89,697 | $17,000 | $9,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $63,000 | $271,000 |
| cumulative roi | $38 | $62 | $83 | $98 | $110 | $122 | $132 | $142 | $152 | $161 | $1,000 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $972,000 - $2,240,000
Avail. suites: 15
1.5—3.5 bd
606—1274 SqFt