Suite number:
B1
Project:
Address:
Vancouver, British Columbia
Developer:
Westland
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
700 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,059,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.14%
Cumulative Return on Investment in Year 5
87.56%
Property Price at the End of Year 5
$1,365,000
Deposit Schedule
$5 at Signing
Total up to 15% in 360 days
$158,985
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 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $699,000 |
| rent income | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $252,000 |
| mortgage principal reduction | $11,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $165,000 |
| deposit interest | $294 | - | - | - | - | - | - | - | - | - | $294 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $89,000 | $94,000 | $99,000 | $103,000 | $109,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $1,122,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $159,000 | - | - | - | - | - | - | - | - | - | $159,000 |
| remaining balance payment | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| closing cost | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | $8,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $114,000 |
| mortgage payment | $43,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $507,000 |
| total expense investment | $303,000 | $62,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $872,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$213,320 | $32,000 | $36,000 | $41,000 | $46,000 | $51,000 | $56,000 | $61,000 | $67,000 | $73,000 | $250,000 |
| cumulative roi | $25 | $45 | $61 | $75 | $88 | $99 | $110 | $121 | $131 | $141 | $896 |
W68
Address: Vancouver, British Columbia
Price Range: $727,000 - $1,409,000
Avail. suites: 5
1.5—3.5 bd
452—958 SqFt