Suite number:
C2/a
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1366 sqft
Occupancy Date:
Dec 2026
Price, CAD
$2,349,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.32%
Cumulative Return on Investment in Year 5
99.20%
Property Price at the End of Year 5
$3,027,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$117,495
5% in 90 days
$117,495
5% on Occupancy
$117,495
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 | $122,000 | $129,000 | $135,000 | $142,000 | $150,000 | $157,000 | $166,000 | $174,000 | $183,000 | $193,000 | $1,551,000 |
| rent income | - | $7,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $381,000 |
| mortgage principal reduction | - | $5,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $282,000 |
| deposit interest | $14,000 | $15,000 | - | - | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $136,000 | $160,000 | $205,000 | $215,000 | $226,000 | $237,000 | $249,000 | $261,000 | $274,000 | $288,000 | $2,249,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $352,000 | - | - | - | - | - | - | - | - | - | $352,000 |
| remaining balance payment | - | $117,000 | - | - | - | - | - | - | - | - | $117,000 |
| closing cost | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $4,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $187,000 |
| mortgage payment | - | $20,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $961,000 |
| total expense investment | $352,000 | $211,000 | $139,000 | $139,000 | $140,000 | $140,000 | $141,000 | $141,000 | $142,000 | $142,000 | $1,688,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$216,960 | -$50,583 | $66,000 | $76,000 | $86,000 | $96,000 | $108,000 | $120,000 | $132,000 | $145,000 | $561,000 |
| cumulative roi | $38 | $55 | $73 | $87 | $99 | $110 | $120 | $129 | $138 | $147 | $996 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 15
1—3 bd
962—3824 SqFt