Suite number:
A1
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
962 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,389,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.82%
Cumulative Return on Investment in Year 5
97.40%
Property Price at the End of Year 5
$1,791,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$69,495
5% in 90 days
$69,495
5% on Occupancy
$69,495
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 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $917,000 |
| rent income | - | $4,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $215,000 |
| mortgage principal reduction | - | $3,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $167,000 |
| deposit interest | $8,000 | $9,000 | - | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $80,000 | $97,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $1,321,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $208,000 | - | - | - | - | - | - | - | - | - | $208,000 |
| remaining balance payment | - | $69,000 | - | - | - | - | - | - | - | - | $69,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $2,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $120,000 |
| mortgage payment | - | $12,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $568,000 |
| total expense investment | $208,000 | $131,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $85,000 | $1,013,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$128,326 | -$34,137 | $37,000 | $42,000 | $48,000 | $55,000 | $61,000 | $68,000 | $75,000 | $83,000 | $308,000 |
| cumulative roi | $38 | $55 | $72 | $86 | $97 | $108 | $117 | $126 | $134 | $142 | $976 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 15
1—3 bd
962—3824 SqFt