Suite number:
B5
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
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
25.10%
Cumulative Return on Investment in Year 5
104.41%
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 | - | - | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $149,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $61,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $35,000 | $37,000 | $64,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $639,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $128,000 | - | - | - | - | - | - | $128,000 |
| closing cost | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $62,000 |
| mortgage payment | - | - | - | $24,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $217,000 |
| total expense investment | - | - | - | $191,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $439,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $33,000 | $35,000 | $37,000 | -$126,677 | $28,000 | $32,000 | $35,000 | $38,000 | $42,000 | $46,000 | $200,000 |
| cumulative roi | - | - | - | $89 | $104 | $119 | $132 | $145 | $157 | $170 | $916 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt