Suite number:

SPH1

Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
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

23.33%

Cumulative Return on Investment in Year 5

103.42%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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--$48,000$50,000$52,000$54,000$57,000$59,000$62,000$64,000$445,000
mortgage principal reduction--$28,000$30,000$31,000$33,000$34,000$36,000$38,000$40,000$270,000
deposit interest$13,000$17,000--------$30,000
gst hst rebate--$5,000-------$5,000
total income return$133,000$143,000$214,000$219,000$230,000$241,000$253,000$265,000$279,000$292,000$2,268,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$345,000---------$345,000
remaining balance payment-$115,000--------$115,000
closing cost-$68,000--------$68,000
operating expense--$24,000$24,000$25,000$25,000$26,000$27,000$27,000$28,000$205,000
mortgage payment--$115,000$115,000$115,000$115,000$115,000$115,000$115,000$115,000$921,000
total expense investment$345,000$183,000$139,000$139,000$140,000$141,000$141,000$142,000$142,000$143,000$1,655,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$212,261-$40,859$75,000$79,000$90,000$101,000$112,000$124,000$136,000$150,000$613,000
cumulative roi$38$55$76$91$103$115$126$136$145$155$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