Suite number:
Ch1
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
903 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,080,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.54%
Cumulative Return on Investment in Year 5
104.75%
Property Price at the End of Year 5
$1,393,000
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $713,000 |
| rent income | - | - | - | $18,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $179,000 |
| mortgage principal reduction | - | - | - | $10,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $108,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $59,000 | $62,000 | $98,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $1,005,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | $216,000 | - | - | - | - | - | - | $216,000 |
| closing cost | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| operating expense | - | - | - | $10,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $97,000 |
| mortgage payment | - | - | - | $39,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $355,000 |
| total expense investment | - | - | - | $305,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $708,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $56,000 | $59,000 | $62,000 | -$206,746 | $41,000 | $46,000 | $51,000 | $57,000 | $62,000 | $68,000 | $297,000 |
| cumulative roi | - | - | - | $91 | $105 | $117 | $128 | $138 | $148 | $157 | $883 |
Harlin
Address: Vancouver, British Columbia
Price Range: $641,000 - $1,581,000
Avail. suites: 21
1.5—2.5 bd
559—1385 SqFt