Suite number:
PH3
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
3824 sqft
Occupancy Date:
Dec 2026
Price, CAD
$3,999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.97%
Cumulative Return on Investment in Year 5
114.49%
Property Price at the End of Year 5
$5,153,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$199,995
5% in 90 days
$199,995
5% on Occupancy
$199,995
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 | $207,000 | $219,000 | $230,000 | $242,000 | $255,000 | $268,000 | $282,000 | $297,000 | $312,000 | $328,000 | $2,640,000 |
| rent income | - | - | $123,000 | $140,000 | $146,000 | $152,000 | $158,000 | $165,000 | $172,000 | $180,000 | $1,235,000 |
| mortgage principal reduction | - | - | $47,000 | $54,000 | $56,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $480,000 |
| deposit interest | $23,000 | $31,000 | $769 | - | - | - | - | - | - | - | $55,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $231,000 | $250,000 | $406,000 | $435,000 | $456,000 | $479,000 | $502,000 | $526,000 | $552,000 | $578,000 | $4,415,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $600,000 | - | - | - | - | - | - | - | - | - | $600,000 |
| remaining balance payment | - | - | $200,000 | - | - | - | - | - | - | - | $200,000 |
| closing cost | - | - | $138,000 | - | - | - | - | - | - | - | $138,000 |
| operating expense | - | - | $49,000 | $55,000 | $57,000 | $58,000 | $60,000 | $62,000 | $64,000 | $66,000 | $472,000 |
| mortgage payment | - | - | $178,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $1,540,000 |
| total expense investment | $600,000 | - | $565,000 | $249,000 | $251,000 | $253,000 | $255,000 | $257,000 | $259,000 | $261,000 | $2,950,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$369,174 | $250,000 | -$159,002 | $186,000 | $205,000 | $226,000 | $247,000 | $269,000 | $293,000 | $317,000 | $1,465,000 |
| cumulative roi | $38 | $80 | $78 | $97 | $114 | $131 | $146 | $162 | $177 | $192 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 15
1—3 bd
962—3824 SqFt