Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Westland
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
958 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,408,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.70%
Cumulative Return on Investment in Year 5
94.23%
Property Price at the End of Year 5
$1,815,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$70,445
5% in 90 days
$70,440
5% on Occupancy
$70,445
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 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $116,000 | $930,000 |
| rent income | $19,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $338,000 |
| mortgage principal reduction | $13,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $230,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $113,000 | $127,000 | $133,000 | $140,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $185,000 | $1,504,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $211,000 | - | - | - | - | - | - | - | - | - | $211,000 |
| remaining balance payment | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | $9,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $152,000 |
| mortgage payment | $43,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $624,000 |
| total expense investment | $380,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $1,104,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$267,532 | $49,000 | $54,000 | $60,000 | $67,000 | $73,000 | $80,000 | $87,000 | $95,000 | $103,000 | $400,000 |
| cumulative roi | $26 | $47 | $65 | $80 | $94 | $107 | $119 | $131 | $142 | $154 | $966 |
Designed to complement an evolving neighbourhood, W68 rises ten storeys above Granville Street. Studio, one, two, and three bedroom homes are housed within a contemporary form with interesting elements that keep your eyes moving across its façade. ...
Address: Vancouver, British Columbia
Price Range: $727,000 - $1,409,000
Avail. suites: 5
1.5—3.5 bd
452—958 SqFt