Suite number:
E
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
976 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,104,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.39%
Cumulative Return on Investment in Year 5
96.91%
Property Price at the End of Year 5
$1,424,000
Deposit Schedule
$5 at Signing
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 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $729,000 |
| rent income | $17,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $390,000 |
| mortgage principal reduction | $7,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $160,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $87,000 | $109,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $160,000 | $1,286,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| remaining balance payment | $166,000 | - | - | - | - | - | - | - | - | - | $166,000 |
| closing cost | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| operating expense | $7,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $140,000 |
| mortgage payment | $28,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $526,000 |
| total expense investment | $297,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $928,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$209,442 | $40,000 | $45,000 | $51,000 | $56,000 | $62,000 | $68,000 | $75,000 | $81,000 | $88,000 | $358,000 |
| cumulative roi | $26 | $47 | $65 | $82 | $97 | $111 | $126 | $139 | $154 | $168 | $1,000 |
ACE condos
Address: Vancouver, British Columbia
Price Range: $719,000 - $1,204,000
Avail. suites: 11
1—3.5 bd
510—1008 SqFt