Suite number:
D - NORTH EAST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
916 sqft
Occupancy Date:
Mar 2028
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.96%
Cumulative Return on Investment in Year 5
119.93%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$45,000
5% in 90 days
$45,000
5% on Occupancy
$45,000
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | - | $8,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $266,000 |
| mortgage principal reduction | - | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $94,000 |
| deposit interest | $4,000 | $9,000 | $5,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $58,000 | $72,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $130,000 | $976,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | $45,000 | - | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | - | $45,000 | - | - | - | - | - | - | - | $45,000 |
| closing cost | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | $3,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $105,000 |
| mortgage payment | - | - | $11,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $327,000 |
| total expense investment | $90,000 | $45,000 | $97,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $649,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,818 | $13,000 | -$24,771 | $39,000 | $44,000 | $49,000 | $53,000 | $59,000 | $64,000 | $70,000 | $326,000 |
| cumulative roi | $56 | $80 | $84 | $103 | $120 | $136 | $150 | $165 | $180 | $195 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $619,000 - $2,575,000
Avail. suites: 20
1—3.5 bd
561—2088 SqFt