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

26.62%

Cumulative Return on Investment in Year 5

108.55%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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$13,000$14,000$14,000$15,000$15,000$16,000$96,000
deposit interest-----------
gst hst rebate---$5,000------$5,000
total income return$47,000$49,000$52,000$87,000$95,000$99,000$104,000$109,000$114,000$120,000$876,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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---$31,000$41,000$41,000$41,000$41,000$41,000$41,000$279,000
total expense investment---$256,000$53,000$54,000$54,000$54,000$55,000$55,000$581,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$47,000$49,000$52,000-$169,217$42,000$46,000$50,000$55,000$60,000$65,000$295,000
cumulative roi---$92$109$123$137$150$162$175$948
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt