Suite number:
A3 - NORTH WEST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
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
26.28%
Cumulative Return on Investment in Year 5
115.79%
Property Price at the End of Year 5
$870,000
Deposit Schedule
$10,000 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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $445,000 |
| rent income | - | - | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $90,000 |
| mortgage principal reduction | - | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $66,000 |
| deposit interest | $3,000 | $5,000 | $5,000 | $1,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $42,000 | $44,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $621,000 |
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 | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $59,000 |
| mortgage payment | - | - | - | $22,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $219,000 |
| total expense investment | $101,000 | - | - | $93,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $43,000 | $445,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$63,605 | $42,000 | $44,000 | -$31,564 | $23,000 | $26,000 | $29,000 | $32,000 | $36,000 | $39,000 | $176,000 |
| cumulative roi | $37 | $79 | $122 | $105 | $116 | $125 | $134 | $142 | $150 | $157 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $662,000 - $2,045,000
Avail. suites: 49
1—3.5 bd
575—2088 SqFt