Suite number:
B
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
510 sqft
Occupancy Date:
Jan 2025
Price, CAD
$761,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.80%
Cumulative Return on Investment in Year 5
91.16%
Property Price at the End of Year 5
$982,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$38,095
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 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $63,000 | $503,000 |
| rent income | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $184,000 |
| mortgage principal reduction | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $127,000 |
| deposit interest | $288 | - | - | - | - | - | - | - | - | - | $288 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $67,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $818,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| remaining balance payment | $114,000 | - | - | - | - | - | - | - | - | - | $114,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $82,000 |
| mortgage payment | $29,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $343,000 |
| total expense investment | $221,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $611,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$154,220 | $26,000 | $29,000 | $33,000 | $36,000 | $40,000 | $43,000 | $47,000 | $51,000 | $56,000 | $207,000 |
| cumulative roi | $26 | $46 | $63 | $78 | $91 | $104 | $116 | $127 | $138 | $149 | $938 |
ACE condos
Address: Vancouver, British Columbia
Price Range: $714,000 - $1,199,000
Avail. suites: 11
1—3.5 bd
510—1008 SqFt