Suite number:
A5
Project:
Address:
Vancouver, British Columbia
Developer:
Westland
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
570 sqft
Occupancy Date:
Jan 2025
Price, CAD
$851,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.90%
Cumulative Return on Investment in Year 5
91.46%
Property Price at the End of Year 5
$1,098,000
Deposit Schedule
$5 at Signing
Total up to 15% in 360 days
$127,785
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 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $562,000 |
| rent income | $14,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $205,000 |
| mortgage principal reduction | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $142,000 |
| deposit interest | $322 | - | - | - | - | - | - | - | - | - | $322 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $74,000 | $77,000 | $81,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $914,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $128,000 | - | - | - | - | - | - | - | - | - | $128,000 |
| remaining balance payment | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| closing cost | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | $7,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $92,000 |
| mortgage payment | $33,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $384,000 |
| total expense investment | $245,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $682,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$170,963 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $62,000 | $233,000 |
| cumulative roi | $26 | $46 | $63 | $78 | $91 | $104 | $116 | $127 | $139 | $150 | $940 |
W68
Address: Vancouver, British Columbia
Price Range: $727,000 - $1,409,000
Avail. suites: 5
1.5—3.5 bd
452—958 SqFt