Suite number:
SPH1
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1634 sqft
Occupancy Date:
Dec 2026
Price, CAD
$2,299,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.86%
Cumulative Return on Investment in Year 5
101.64%
Property Price at the End of Year 5
$2,963,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$114,995
5% in 90 days
$114,995
5% on Occupancy
$114,995
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 | $119,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $171,000 | $179,000 | $189,000 | $1,518,000 |
| rent income | - | $8,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $456,000 |
| mortgage principal reduction | - | $5,000 | $29,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $276,000 |
| deposit interest | $13,000 | $15,000 | - | - | - | - | - | - | - | - | $28,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $133,000 | $158,000 | $209,000 | $219,000 | $230,000 | $242,000 | $254,000 | $266,000 | $279,000 | $293,000 | $2,284,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $345,000 | - | - | - | - | - | - | - | - | - | $345,000 |
| remaining balance payment | - | $115,000 | - | - | - | - | - | - | - | - | $115,000 |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $4,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $210,000 |
| mortgage payment | - | $19,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $941,000 |
| total expense investment | $345,000 | $207,000 | $139,000 | $139,000 | $140,000 | $141,000 | $141,000 | $142,000 | $142,000 | $143,000 | $1,679,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$212,343 | -$48,450 | $70,000 | $80,000 | $90,000 | $101,000 | $112,000 | $124,000 | $137,000 | $150,000 | $605,000 |
| cumulative roi | $38 | $55 | $74 | $89 | $102 | $113 | $124 | $134 | $144 | $154 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 15
1—3 bd
962—3824 SqFt