Suite number:
A4 - NORTH EAST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
664 sqft
Occupancy Date:
Mar 2028
Price, CAD
$638,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.45%
Cumulative Return on Investment in Year 5
105.06%
Property Price at the End of Year 5
$823,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$31,945
5% in 90 days
$31,945
5% on Occupancy
$31,945
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $422,000 |
| rent income | - | - | $4,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $113,000 |
| mortgage principal reduction | - | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $68,000 |
| deposit interest | $3,000 | $6,000 | $3,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $41,000 | $52,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $619,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | $32,000 | - | - | - | - | - | - | - | - | $96,000 |
| remaining balance payment | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $3,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $69,000 |
| mortgage payment | - | - | $11,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $235,000 |
| total expense investment | $64,000 | $32,000 | $78,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,167 | $9,000 | -$26,073 | $19,000 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $155,000 |
| cumulative roi | $56 | $80 | $80 | $94 | $105 | $115 | $124 | $133 | $142 | $150 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $619,000 - $2,575,000
Avail. suites: 24
1—3.5 bd
561—2088 SqFt