Suite number:
A1
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
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
23.96%
Cumulative Return on Investment in Year 5
105.94%
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 | - | - | $21,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $207,000 |
| mortgage principal reduction | - | - | $18,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $179,000 |
| deposit interest | $8,000 | $11,000 | $683 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $80,000 | $87,000 | $124,000 | $128,000 | $134,000 | $141,000 | $147,000 | $155,000 | $162,000 | $170,000 | $1,328,000 |
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 | - | - | $46,000 | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | - | $12,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $119,000 |
| mortgage payment | - | - | $58,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $504,000 |
| total expense investment | $208,000 | - | $186,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $80,000 | $80,000 | $947,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$128,282 | $87,000 | -$61,867 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $90,000 | $380,000 |
| cumulative roi | $38 | $80 | $77 | $93 | $106 | $117 | $128 | $138 | $147 | $156 | $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