Suite number:
B1
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1046 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.06%
Cumulative Return on Investment in Year 5
116.31%
Property Price at the End of Year 5
$1,868,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$62,495
5% in 90 days
$72,495
5% in 360 days
$72,495
5% on Occupancy
$72,495
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 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $957,000 |
| rent income | - | - | $14,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $234,000 |
| mortgage principal reduction | - | - | $10,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $175,000 |
| deposit interest | $8,000 | $18,000 | $7,000 | - | - | - | - | - | - | - | $33,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $84,000 | $97,000 | $119,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $1,404,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $217,000 | $72,000 | - | - | - | - | - | - | - | - | $290,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | $8,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $137,000 |
| mortgage payment | - | - | $33,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $498,000 |
| total expense investment | $217,000 | $72,000 | $88,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $87,000 | $972,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$133,822 | $25,000 | $30,000 | $53,000 | $59,000 | $66,000 | $72,000 | $79,000 | $87,000 | $94,000 | $432,000 |
| cumulative roi | $38 | $62 | $87 | $103 | $116 | $128 | $138 | $148 | $158 | $167 | $1,000 |
Unparalleled architectural excellence in the heart of Cambie Village. Some buildings set out to blend in. Others inspire and bridge between people, nature, culture, and history. In a unique seven-story concrete form, W16 By Olson Kundig pushes the de...
Address: Vancouver, British Columbia
Price Range: $972,000 - $2,240,000
Avail. suites: 15
1.5—3.5 bd
606—1274 SqFt