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
18.97%
Cumulative Return on Investment in Year 5
87.06%
Property Price at the End of Year 5
$1,198,000
Deposit Schedule
$5 at Signing
Total up to 15% in 540 days
$139,485
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 | $13,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $188,000 |
| mortgage principal reduction | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $155,000 |
| deposit interest | $351 | - | - | - | - | - | - | - | - | - | $351 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $78,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $112,000 | $118,000 | $962,000 |
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 | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $111,000 |
| mortgage payment | $36,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $419,000 |
| total expense investment | $266,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $753,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$188,680 | $28,000 | $32,000 | $35,000 | $39,000 | $44,000 | $48,000 | $52,000 | $57,000 | $62,000 | $209,000 |
| cumulative roi | $26 | $45 | $61 | $75 | $87 | $98 | $109 | $119 | $128 | $138 | $886 |
Hawksley
Address: West Vancouver, British Columbia
Price Range: $930,000 - $3,700,000
Avail. suites: 2
1—3.5 bd
675—2268 SqFt