Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Westland
Property type:
condo
Floor plan:
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
47.19%
Cumulative Return on Investment in Year 5
216.05%
Property Price at the End of Year 5
$1,815,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 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 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $423,000 |
| mortgage principal reduction | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $217,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $130,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $193,000 | $1,575,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $160,000 |
| mortgage payment | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $706,000 |
| total expense investment | $85,000 | $85,000 | $86,000 | $86,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $88,000 | $866,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $45,000 | $46,000 | $52,000 | $59,000 | $66,000 | $73,000 | $80,000 | $88,000 | $96,000 | $105,000 | $709,000 |
| cumulative roi | $207 | $201 | $204 | $209 | $216 | $224 | $232 | $242 | $252 | $263 | $2,000 |
W68
Address: Vancouver, British Columbia
Price Range: $727,000 - $1,409,000
Avail. suites: 5
1.5—3.5 bd
452—958 SqFt