Suite number:
D11
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
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
26.09%
Cumulative Return on Investment in Year 5
107.29%
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 | - | - | - | $20,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $200,000 |
| mortgage principal reduction | - | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $90,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $49,000 | $52,000 | $88,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $122,000 | $889,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $180,000 | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $93,000 |
| mortgage payment | - | - | - | $33,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $296,000 |
| total expense investment | - | - | - | $259,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $59,000 | $605,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $47,000 | $49,000 | $52,000 | -$170,663 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $63,000 | $284,000 |
| cumulative roi | - | - | - | $91 | $107 | $121 | $135 | $147 | $159 | $171 | $933 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt