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
20.38%
Cumulative Return on Investment in Year 5
93.08%
Property Price at the End of Year 5
$1,815,000
Deposit Schedule
$5 at Signing
Total up to 15% in 360 days
$211,335
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 | $24,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $345,000 |
| mortgage principal reduction | $16,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $234,000 |
| deposit interest | $532 | - | - | - | - | - | - | - | - | - | $532 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $119,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $169,000 | $177,000 | $186,000 | $1,514,000 |
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 | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $155,000 |
| mortgage payment | $54,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $635,000 |
| total expense investment | $393,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $83,000 | $1,118,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$273,984 | $49,000 | $55,000 | $61,000 | $67,000 | $73,000 | $80,000 | $88,000 | $95,000 | $103,000 | $397,000 |
| cumulative roi | $26 | $47 | $64 | $79 | $93 | $106 | $118 | $130 | $141 | $152 | $956 |
W68
Address: Vancouver, British Columbia
Price Range: $727,000 - $1,409,000
Avail. suites: 5
1.5—3.5 bd
452—958 SqFt