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
$979,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.89%
Cumulative Return on Investment in Year 5
108.31%
Property Price at the End of Year 5
$1,262,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$48,995
5% in 90 days
$48,995
5% in 360 days
$48,995
5% on Occupancy
$48,995
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $647,000 |
| rent income | - | - | $23,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $227,000 |
| mortgage principal reduction | - | - | $11,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $113,000 |
| deposit interest | $6,000 | $12,000 | $698 | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $66,000 | $96,000 | $98,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $1,011,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $147,000 | $49,000 | - | - | - | - | - | - | - | - | $196,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $39,000 | - | - | - | - | - | - | - | $39,000 |
| operating expense | - | - | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $101,000 |
| mortgage payment | - | - | $45,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $388,000 |
| total expense investment | $147,000 | $49,000 | $95,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $725,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$90,466 | $17,000 | $937 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $62,000 | $67,000 | $287,000 |
| cumulative roi | $38 | $62 | $79 | $95 | $108 | $121 | $132 | $143 | $154 | $165 | $1,000 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $980,000 - $2,230,000
Avail. suites: 9
1.5—3.5 bd
606—1274 SqFt