Suite number:
Condo B1 - A
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
691 sqft
Occupancy Date:
Sep 2027
Price, CAD
$1,490,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.39%
Cumulative Return on Investment in Year 5
115.87%
Property Price at the End of Year 5
$1,920,000
Deposit Schedule
$5 at Signing
Total up to 5% in 15 days
$74,500
5% in 90 days
$74,500
5% on Occupancy
$74,500
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 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $983,000 |
| rent income | - | - | $3,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $132,000 |
| mortgage principal reduction | - | - | $3,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $171,000 |
| deposit interest | $11,000 | $12,000 | $9,000 | - | - | - | - | - | - | - | $32,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $88,000 | $93,000 | $106,000 | $128,000 | $134,000 | $140,000 | $147,000 | $155,000 | $162,000 | $170,000 | $1,324,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $224,000 | - | - | - | - | - | - | - | - | - | $224,000 |
| remaining balance payment | - | - | $75,000 | - | - | - | - | - | - | - | $75,000 |
| closing cost | - | - | $48,000 | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $79,000 |
| mortgage payment | - | - | $11,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $489,000 |
| total expense investment | $224,000 | - | $135,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $80,000 | $914,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$135,291 | $93,000 | -$29,001 | $49,000 | $55,000 | $61,000 | $68,000 | $75,000 | $82,000 | $90,000 | $409,000 |
| cumulative roi | $39 | $81 | $89 | $104 | $116 | $126 | $135 | $144 | $152 | $160 | $1,000 |
Pierwell
Address: West Vancouver, British Columbia
Price Range: $1,490,000 - $4,990,000
Avail. suites: 26
1—3 bd
691—4287 SqFt