Suite number:
D3
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
816 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,019,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.82%
Cumulative Return on Investment in Year 5
95.46%
Property Price at the End of Year 5
$1,314,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$50,995
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 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $673,000 |
| rent income | $21,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $294,000 |
| mortgage principal reduction | $12,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $170,000 |
| deposit interest | $385 | - | - | - | - | - | - | - | - | - | $385 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $121,000 | $127,000 | $133,000 | $140,000 | $1,142,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| remaining balance payment | $153,000 | - | - | - | - | - | - | - | - | - | $153,000 |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | $9,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $125,000 |
| mortgage payment | $39,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $460,000 |
| total expense investment | $290,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $827,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$199,768 | $38,000 | $42,000 | $47,000 | $51,000 | $56,000 | $62,000 | $67,000 | $73,000 | $79,000 | $315,000 |
| cumulative roi | $26 | $47 | $65 | $81 | $95 | $109 | $122 | $135 | $148 | $160 | $989 |
ACE condos
Address: Vancouver, British Columbia
Price Range: $714,000 - $1,199,000
Avail. suites: 11
1—3.5 bd
510—1008 SqFt