Suite number:
D
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
779 sqft
Occupancy Date:
Jan 2028
Price, CAD
$900,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.82%
Cumulative Return on Investment in Year 5
106.65%
Property Price at the End of Year 5
$1,161,000
Deposit Schedule
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 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $595,000 |
| rent income | - | - | - | $20,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $208,000 |
| mortgage principal reduction | - | - | - | $8,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $86,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $49,000 | $52,000 | $88,000 | $97,000 | $102,000 | $107,000 | $112,000 | $117,000 | $123,000 | $894,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $180,000 | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | - | $38,000 | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $86,000 |
| mortgage payment | - | - | - | $34,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $305,000 |
| total expense investment | - | - | - | $261,000 | $57,000 | $58,000 | $58,000 | $58,000 | $58,000 | $59,000 | $609,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $47,000 | $49,000 | $52,000 | -$172,275 | $40,000 | $44,000 | $49,000 | $54,000 | $59,000 | $64,000 | $285,000 |
| cumulative roi | - | - | - | $91 | $107 | $121 | $134 | $147 | $160 | $172 | $932 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt