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
20.45%
Cumulative Return on Investment in Year 5
92.83%
Property Price at the End of Year 5
$4,767,000
Deposit Schedule
$5 at Signing
Total up to 15% in 540 days
$554,985
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 | $43,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $68,000 | $71,000 | $74,000 | $615,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $308,000 | $339,000 | $355,000 | $372,000 | $390,000 | $409,000 | $428,000 | $449,000 | $471,000 | $493,000 | $4,013,000 |
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 | $141,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | $1,667,000 |
| total expense investment | $1,035,000 | $208,000 | $209,000 | $210,000 | $212,000 | $213,000 | $214,000 | $216,000 | $217,000 | $219,000 | $2,952,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$727,434 | $131,000 | $146,000 | $162,000 | $178,000 | $196,000 | $214,000 | $233,000 | $253,000 | $275,000 | $1,061,000 |
| cumulative roi | $25 | $46 | $63 | $79 | $93 | $106 | $118 | $130 | $142 | $153 | $955 |
Hawksley
Address: West Vancouver, British Columbia
Price Range: $930,000 - $3,700,000
Avail. suites: 2
1—3.5 bd
675—2268 SqFt