Suite number:
Plan A 1
Project:
Address:
West Vancouver, British Columbia
Developer:
Beedie Living
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
675 sqft
Occupancy Date:
Jan 2025
Price, CAD
$929,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.24%
Cumulative Return on Investment in Year 5
87.87%
Property Price at the End of Year 5
$1,198,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$46,490
10% on Occupancy
$92,990
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 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $614,000 |
| rent income | $11,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $185,000 |
| mortgage principal reduction | $9,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $151,000 |
| deposit interest | $694 | - | - | - | - | - | - | - | - | - | $694 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $81,000 | $84,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $955,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $139,000 | - | - | - | - | - | - | - | - | - | $139,000 |
| remaining balance payment | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $109,000 |
| mortgage payment | $28,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $412,000 |
| total expense investment | $258,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $744,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$184,431 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $62,000 | $212,000 |
| cumulative roi | $26 | $45 | $62 | $76 | $88 | $99 | $110 | $120 | $129 | $139 | $893 |
At the heights of West Vancouver, Hawksley gracefully harmonizes uptown style with nature. In a rare collaboration between Beedie Living and British Pacific Properties, this collection of one, two and three bedroom condos and townhomes is crafted by ...
Address: West Vancouver, British Columbia
Price Range: $930,000 - $3,700,000
Avail. suites: 2
1—3.5 bd
675—2268 SqFt