Suite number:

B4

Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
598 sqft
Occupancy Date:
Jan 2026
Price, CAD
$718,500
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.52%

Cumulative Return on Investment in Year 5

93.59%

Property Price at the End of Year 5

$926,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$37,000$39,000$41,000$43,000$46,000$48,000$51,000$53,000$56,000$59,000$474,000
rent income$10,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$29,000$30,000$239,000
mortgage principal reduction$4,000$9,000$10,000$10,000$10,000$11,000$12,000$12,000$13,000$13,000$104,000
deposit interest$781---------$781
gst hst rebate$5,000---------$5,000
total income return$58,000$70,000$73,000$77,000$80,000$84,000$88,000$93,000$97,000$102,000$823,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$36,000---------$36,000
remaining balance payment$108,000---------$108,000
closing cost$34,000---------$34,000
operating expense$4,000$8,000$9,000$9,000$9,000$9,000$9,000$10,000$10,000$10,000$87,000
mortgage payment$18,000$36,000$36,000$36,000$36,000$36,000$36,000$36,000$36,000$36,000$342,000
total expense investment$200,000$44,000$45,000$45,000$45,000$45,000$45,000$46,000$46,000$46,000$606,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$141,721$25,000$29,000$32,000$35,000$39,000$43,000$47,000$52,000$56,000$217,000
cumulative roi$25$46$63$79$94$107$121$134$147$160$976
ACE condos
Address: Vancouver, British Columbia
Price Range: $719,000 - $1,204,000
Avail. suites: 11
1—3.5 bd
510—1008 SqFt