Suite number:
B5
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
559 sqft
Occupancy Date:
Jan 2028
Price, CAD
$641,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.15%
Cumulative Return on Investment in Year 5
104.16%
Property Price at the End of Year 5
$826,000
Deposit Schedule
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 | $48,000 | $50,000 | $53,000 | $423,000 |
| rent income | - | - | - | $13,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $129,000 |
| mortgage principal reduction | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $64,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $35,000 | $37,000 | $63,000 | $67,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $621,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $128,000 | - | - | - | - | - | - | $128,000 |
| closing cost | - | - | - | $31,000 | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $61,000 |
| mortgage payment | - | - | - | $23,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $210,000 |
| total expense investment | - | - | - | $189,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $431,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $33,000 | $35,000 | $37,000 | -$126,004 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $190,000 |
| cumulative roi | - | - | - | $89 | $104 | $118 | $130 | $142 | $153 | $164 | $899 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt