Suite number:
D11
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
868 sqft
Occupancy Date:
Jan 2028
Price, CAD
$900,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.16%
Cumulative Return on Investment in Year 5
108.06%
Property Price at the End of Year 5
$1,161,000
Deposit Schedule
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 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $595,000 |
| rent income | - | - | - | $23,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $232,000 |
| mortgage principal reduction | - | - | - | $8,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $86,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $49,000 | $52,000 | $91,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $918,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $180,000 | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | - | $38,000 | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | - | $10,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $94,000 |
| mortgage payment | - | - | - | $34,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $305,000 |
| total expense investment | - | - | - | $261,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $616,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $47,000 | $49,000 | $52,000 | -$170,737 | $42,000 | $46,000 | $51,000 | $56,000 | $62,000 | $67,000 | $302,000 |
| cumulative roi | - | - | - | $91 | $108 | $123 | $138 | $152 | $166 | $180 | $957 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt