Suite number:
A3
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
708 sqft
Occupancy Date:
Mar 2027
Price, CAD
$963,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.05%
Cumulative Return on Investment in Year 5
99.23%
Property Price at the End of Year 5
$1,242,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$48,195
5% in 90 days
$48,195
5% in 360 days
$48,195
5% on Occupancy
$48,195
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 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $636,000 |
| rent income | - | $12,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $248,000 |
| mortgage principal reduction | - | $6,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $122,000 |
| deposit interest | $6,000 | $4,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $80,000 | $93,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $1,020,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $145,000 | $48,000 | - | - | - | - | - | - | - | - | $193,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $39,000 | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | - | $6,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $109,000 |
| mortgage payment | - | $24,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $410,000 |
| total expense investment | $145,000 | $117,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $751,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$88,966 | -$37,321 | $33,000 | $37,000 | $42,000 | $46,000 | $51,000 | $57,000 | $62,000 | $68,000 | $269,000 |
| cumulative roi | $38 | $52 | $70 | $86 | $99 | $112 | $124 | $135 | $146 | $157 | $1,000 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $964,000 - $2,360,000
Avail. suites: 14
1.5—3.5 bd
606—1274 SqFt