Suite number:
C2/a
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
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
24.51%
Cumulative Return on Investment in Year 5
107.92%
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 | - | - | $37,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $368,000 |
| mortgage principal reduction | - | - | $30,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $302,000 |
| deposit interest | $14,000 | $18,000 | $1,000 | - | - | - | - | - | - | - | $33,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $136,000 | $147,000 | $208,000 | $218,000 | $229,000 | $240,000 | $251,000 | $264,000 | $276,000 | $290,000 | $2,259,000 |
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 | - | - | $68,000 | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | - | $19,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $186,000 |
| mortgage payment | - | - | $99,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $853,000 |
| total expense investment | $352,000 | - | $304,000 | $129,000 | $130,000 | $131,000 | $131,000 | $132,000 | $133,000 | $134,000 | $1,577,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$216,886 | $147,000 | -$95,735 | $89,000 | $99,000 | $109,000 | $120,000 | $131,000 | $143,000 | $156,000 | $682,000 |
| cumulative roi | $38 | $80 | $78 | $94 | $108 | $120 | $131 | $142 | $152 | $161 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 16
1—3 bd
962—3824 SqFt