Suite number:
A2
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
656 sqft
Occupancy Date:
Mar 2027
Price, CAD
$971,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.96%
Cumulative Return on Investment in Year 5
116.40%
Property Price at the End of Year 5
$1,252,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$38,595
5% in 90 days
$48,595
5% in 360 days
$48,595
5% on Occupancy
$48,595
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $641,000 |
| rent income | - | - | $10,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $171,000 |
| mortgage principal reduction | - | - | $7,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $117,000 |
| deposit interest | $6,000 | $12,000 | $5,000 | - | - | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $65,000 | $82,000 | $93,000 | $98,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $957,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $146,000 | $49,000 | - | - | - | - | - | - | - | - | $194,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $90,000 |
| mortgage payment | - | - | $22,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $334,000 |
| total expense investment | $146,000 | $49,000 | $65,000 | $55,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $656,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$89,704 | $17,000 | $17,000 | $38,000 | $42,000 | $46,000 | $51,000 | $55,000 | $60,000 | $66,000 | $301,000 |
| cumulative roi | $38 | $62 | $86 | $103 | $116 | $129 | $140 | $151 | $161 | $171 | $1,000 |
Unparalleled architectural excellence in the heart of Cambie Village. Some buildings set out to blend in. Others inspire and bridge between people, nature, culture, and history. In a unique seven-story concrete form, W16 By Olson Kundig pushes the de...
Address: Vancouver, British Columbia
Price Range: $972,000 - $2,240,000
Avail. suites: 15
1.5—3.5 bd
606—1274 SqFt