Suite number:
D1
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1274 sqft
Occupancy Date:
Mar 2027
Price, CAD
$2,229,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.81%
Cumulative Return on Investment in Year 5
107.06%
Property Price at the End of Year 5
$2,873,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$111,495
5% in 90 days
$111,495
5% in 360 days
$111,495
5% on Occupancy
$111,495
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 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,472,000 |
| rent income | - | - | $41,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $409,000 |
| mortgage principal reduction | - | - | $25,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $258,000 |
| deposit interest | $13,000 | $28,000 | $2,000 | - | - | - | - | - | - | - | $42,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $129,000 | $150,000 | $201,000 | $210,000 | $220,000 | $231,000 | $243,000 | $255,000 | $267,000 | $281,000 | $2,186,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $334,000 | $111,000 | - | - | - | - | - | - | - | - | $446,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $66,000 | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | $21,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $194,000 |
| mortgage payment | - | - | $102,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $884,000 |
| total expense investment | $334,000 | $111,000 | $189,000 | $135,000 | $135,000 | $136,000 | $136,000 | $137,000 | $138,000 | $138,000 | $1,590,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$205,869 | $38,000 | $11,000 | $75,000 | $85,000 | $95,000 | $106,000 | $118,000 | $130,000 | $143,000 | $596,000 |
| cumulative roi | $38 | $62 | $80 | $95 | $107 | $118 | $128 | $138 | $147 | $157 | $1,000 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $980,000 - $2,230,000
Avail. suites: 9
1.5—3.5 bd
606—1274 SqFt