Suite number:
D
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
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
25.81%
Cumulative Return on Investment in Year 5
106.16%
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 | - | - | - | $18,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $180,000 |
| mortgage principal reduction | - | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $90,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $49,000 | $52,000 | $86,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $869,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $180,000 | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $86,000 |
| mortgage payment | - | - | - | $33,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $296,000 |
| total expense investment | - | - | - | $258,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $58,000 | $598,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $47,000 | $49,000 | $52,000 | -$171,916 | $38,000 | $42,000 | $47,000 | $51,000 | $56,000 | $61,000 | $271,000 |
| cumulative roi | - | - | - | $91 | $106 | $120 | $132 | $144 | $155 | $166 | $913 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt