Suite number:
A3 - NORTH WEST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
590 sqft
Occupancy Date:
Mar 2028
Price, CAD
$675,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.04%
Cumulative Return on Investment in Year 5
111.06%
Property Price at the End of Year 5
$870,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$33,750
5% in 180 days
$33,750
5% on Occupancy
$33,750
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $445,000 |
| rent income | - | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $92,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $66,000 |
| deposit interest | $3,000 | $5,000 | $5,000 | $771 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $42,000 | $44,000 | $63,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $622,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| remaining balance payment | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| closing cost | - | - | - | $33,000 | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $59,000 |
| mortgage payment | - | - | - | $28,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $231,000 |
| total expense investment | $101,000 | - | - | $102,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $458,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$63,600 | $42,000 | $44,000 | -$38,223 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $39,000 | $164,000 |
| cumulative roi | $37 | $79 | $122 | $101 | $111 | $120 | $129 | $137 | $144 | $152 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $662,000 - $2,045,000
Avail. suites: 49
1—3.5 bd
575—2088 SqFt