Suite number:
Beachside Home 10
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
2413 sqft
Occupancy Date:
Sep 2027
Price, CAD
$2,990,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.99%
Cumulative Return on Investment in Year 5
119.45%
Property Price at the End of Year 5
$3,852,000
Deposit Schedule
$5 at Signing
Total up to 5% in 15 days
$149,500
5% in 90 days
$149,500
5% on Occupancy
$149,500
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 | $155,000 | $164,000 | $172,000 | $181,000 | $190,000 | $200,000 | $211,000 | $222,000 | $233,000 | $245,000 | $1,973,000 |
| rent income | - | - | $35,000 | $86,000 | $89,000 | $93,000 | $97,000 | $102,000 | $106,000 | $110,000 | $719,000 |
| mortgage principal reduction | - | - | $15,000 | $38,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $320,000 |
| deposit interest | $22,000 | $23,000 | $13,000 | - | - | - | - | - | - | - | $58,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $177,000 | $187,000 | $240,000 | $304,000 | $319,000 | $335,000 | $351,000 | $369,000 | $387,000 | $406,000 | $3,076,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $449,000 | - | - | - | - | - | - | - | - | - | $449,000 |
| remaining balance payment | - | - | $150,000 | - | - | - | - | - | - | - | $150,000 |
| closing cost | - | - | $89,000 | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | - | $13,000 | $31,000 | $32,000 | $33,000 | $34,000 | $34,000 | $35,000 | $36,000 | $248,000 |
| mortgage payment | - | - | $62,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $1,111,000 |
| total expense investment | $449,000 | - | $314,000 | $181,000 | $182,000 | $183,000 | $183,000 | $184,000 | $185,000 | $186,000 | $2,046,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$271,490 | $187,000 | -$73,799 | $123,000 | $138,000 | $152,000 | $168,000 | $185,000 | $202,000 | $220,000 | $1,029,000 |
| cumulative roi | $39 | $81 | $86 | $104 | $119 | $134 | $147 | $160 | $173 | $186 | $1,000 |
Pierwell
Address: West Vancouver, British Columbia
Price Range: $2,690,000 - $4,990,000
Avail. suites: 24
1—3 bd
691—4287 SqFt