Suite number:
Hawk House
Project:
Address:
West Vancouver, British Columbia
Developer:
Beedie Living
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
2268 sqft
Occupancy Date:
Jan 2025
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.49%
Cumulative Return on Investment in Year 5
88.36%
Property Price at the End of Year 5
$4,767,000
Deposit Schedule
$5 at Signing
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 | $192,000 | $202,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $274,000 | $289,000 | $304,000 | $2,442,000 |
| rent income | $66,000 | $82,000 | $86,000 | $90,000 | $94,000 | $98,000 | $102,000 | $106,000 | $111,000 | $115,000 | $950,000 |
| mortgage principal reduction | $40,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $577,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $304,000 | $334,000 | $351,000 | $368,000 | $386,000 | $405,000 | $425,000 | $445,000 | $467,000 | $490,000 | $3,975,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $555,000 | - | - | - | - | - | - | - | - | - | $555,000 |
| remaining balance payment | $185,000 | - | - | - | - | - | - | - | - | - | $185,000 |
| closing cost | $123,000 | - | - | - | - | - | - | - | - | - | $123,000 |
| operating expense | $31,000 | $38,000 | $39,000 | $41,000 | $42,000 | $43,000 | $45,000 | $46,000 | $48,000 | $49,000 | $422,000 |
| mortgage payment | $150,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $1,770,000 |
| total expense investment | $1,044,000 | $218,000 | $219,000 | $221,000 | $222,000 | $223,000 | $225,000 | $226,000 | $228,000 | $229,000 | $3,055,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$739,748 | $116,000 | $131,000 | $147,000 | $164,000 | $182,000 | $200,000 | $219,000 | $240,000 | $261,000 | $920,000 |
| cumulative roi | $24 | $44 | $61 | $75 | $88 | $100 | $112 | $123 | $134 | $144 | $906 |
Hawksley
Address: West Vancouver, British Columbia
Price Range: $930,000 - $930,000
Avail. suites: 1
1—3.5 bd
675—2268 SqFt