Suite number:
Beachside Home 10
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
2413 sqft
Occupancy Date:
Sep 2027
Price, CAD
$3,590,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.94%
Cumulative Return on Investment in Year 5
125.98%
Property Price at the End of Year 5
$4,625,000
Deposit Schedule
$5 at Signing
Total up to 5% in 7 days
$179,495
5% in 15 days
$179,500
5% on Occupancy
$179,500
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 | $186,000 | $196,000 | $207,000 | $217,000 | $229,000 | $241,000 | $253,000 | $266,000 | $280,000 | $295,000 | $2,369,000 |
| rent income | - | - | - | $85,000 | $88,000 | $92,000 | $96,000 | $100,000 | $105,000 | $109,000 | $675,000 |
| mortgage principal reduction | - | - | - | $51,000 | $53,000 | $55,000 | $57,000 | $59,000 | $62,000 | $64,000 | $400,000 |
| deposit interest | $26,000 | $28,000 | $27,000 | - | - | - | - | - | - | - | $81,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $213,000 | $224,000 | $233,000 | $358,000 | $370,000 | $387,000 | $406,000 | $426,000 | $446,000 | $468,000 | $3,531,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $539,000 | - | - | - | - | - | - | - | - | - | $539,000 |
| remaining balance payment | - | - | $180,000 | - | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| operating expense | - | - | - | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $40,000 | $253,000 |
| mortgage payment | - | - | - | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | $1,152,000 |
| total expense investment | $539,000 | - | $297,000 | $197,000 | $198,000 | $199,000 | $201,000 | $202,000 | $203,000 | $204,000 | $2,240,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$325,969 | $224,000 | -$63,610 | $160,000 | $171,000 | $188,000 | $206,000 | $224,000 | $243,000 | $264,000 | $1,291,000 |
| cumulative roi | $39 | $81 | $89 | $109 | $126 | $141 | $155 | $168 | $180 | $193 | $1,000 |
Pierwell is a luxury mixed-use project in Dundarave, West Vancouver. Nestled between the majestic mountains and the serene waters of the Pacific Ocean, this charming location offers a unique blend of natural beauty and urban sophistication. Pierwell...
Address: West Vancouver, British Columbia
Price Range: $1,490,000 - $4,990,000
Avail. suites: 26
1—3 bd
691—4287 SqFt