Suite number:
Hawk House
Project:
Address:
West Vancouver, British Columbia
Developer:
Beedie Living
Property type:
condo
Bathrooms:
3
Bedrooms:
3.5
Size:
2268 sqft
Occupancy Date:
Jan 2025
Price, CAD
$3,699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.72%
Cumulative Return on Investment in Year 5
93.57%
Property Price at the End of Year 5
$4,767,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$184,990
10% on Occupancy
$369,990
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 | $53,000 | $82,000 | $85,000 | $89,000 | $93,000 | $97,000 | $101,000 | $105,000 | $110,000 | $115,000 | $930,000 |
| mortgage principal reduction | $35,000 | $54,000 | $56,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $603,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $287,000 | $338,000 | $354,000 | $371,000 | $389,000 | $408,000 | $427,000 | $448,000 | $469,000 | $492,000 | $3,983,000 |
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 | $25,000 | $38,000 | $39,000 | $40,000 | $42,000 | $43,000 | $44,000 | $46,000 | $47,000 | $49,000 | $414,000 |
| mortgage payment | $113,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $1,639,000 |
| total expense investment | $1,001,000 | $208,000 | $209,000 | $210,000 | $211,000 | $213,000 | $214,000 | $215,000 | $217,000 | $218,000 | $2,916,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$713,643 | $130,000 | $145,000 | $161,000 | $178,000 | $195,000 | $213,000 | $232,000 | $252,000 | $274,000 | $1,067,000 |
| cumulative roi | $25 | $46 | $64 | $79 | $94 | $107 | $119 | $131 | $143 | $154 | $962 |
At the heights of West Vancouver, Hawksley gracefully harmonizes uptown style with nature. In a rare collaboration between Beedie Living and British Pacific Properties, this collection of one, two and three bedroom condos and townhomes is crafted by ...
Address: West Vancouver, British Columbia
Price Range: $930,000 - $3,700,000
Avail. suites: 2
1—3.5 bd
675—2268 SqFt