Suite number:
Beachside Home 3 4
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1734 sqft
Occupancy Date:
Sep 2027
Price, CAD
$3,590,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.90%
Cumulative Return on Investment in Year 5
121.47%
Property Price at the End of Year 5
$4,625,000
Deposit Schedule
$5 at Signing
Total up to 5% in 7 days
$179,495
5% in 15 days
$179,500
5% on Occupancy
$179,500
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 | $186,000 | $196,000 | $207,000 | $217,000 | $229,000 | $241,000 | $253,000 | $266,000 | $280,000 | $295,000 | $2,369,000 |
| rent income | - | - | - | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $485,000 |
| mortgage principal reduction | - | - | - | $51,000 | $53,000 | $55,000 | $57,000 | $59,000 | $62,000 | $64,000 | $400,000 |
| deposit interest | $26,000 | $28,000 | $27,000 | - | - | - | - | - | - | - | $81,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $213,000 | $224,000 | $233,000 | $334,000 | $345,000 | $361,000 | $379,000 | $398,000 | $417,000 | $437,000 | $3,341,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $539,000 | - | - | - | - | - | - | - | - | - | $539,000 |
| remaining balance payment | - | - | $180,000 | - | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| operating expense | - | - | - | $27,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $205,000 |
| mortgage payment | - | - | - | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $1,152,000 |
| total expense investment | $539,000 | - | $297,000 | $191,000 | $192,000 | $193,000 | $194,000 | $195,000 | $196,000 | $197,000 | $2,192,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$325,969 | $224,000 | -$63,610 | $143,000 | $153,000 | $169,000 | $185,000 | $203,000 | $221,000 | $241,000 | $1,149,000 |
| cumulative roi | $39 | $81 | $89 | $107 | $121 | $134 | $145 | $156 | $166 | $176 | $1,000 |
Pierwell is a luxury mixed-use project in Dundarave, West Vancouver. Nestled between the majestic mountains and the serene waters of the Pacific Ocean, this charming location offers a unique blend of natural beauty and urban sophistication. Pierwell...
Address: West Vancouver, British Columbia
Price Range: $1,490,000 - $4,990,000
Avail. suites: 26
1—3 bd
691—4287 SqFt