Suite number:
PH4
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
3234 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
26.14%
Cumulative Return on Investment in Year 5
114.78%
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 | - | - | $104,000 | $118,000 | $123,000 | $128,000 | $134,000 | $140,000 | $146,000 | $152,000 | $1,044,000 |
| mortgage principal reduction | - | - | $52,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $71,000 | $74,000 | $514,000 |
| deposit interest | $23,000 | $31,000 | $2,000 | - | - | - | - | - | - | - | $57,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $231,000 | $250,000 | $393,000 | $419,000 | $439,000 | $460,000 | $482,000 | $505,000 | $529,000 | $554,000 | $4,260,000 |
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 | - | - | $43,000 | $48,000 | $50,000 | $51,000 | $53,000 | $55,000 | $57,000 | $58,000 | $415,000 |
| mortgage payment | - | - | $168,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $1,451,000 |
| total expense investment | $600,000 | - | $549,000 | $232,000 | $233,000 | $235,000 | $236,000 | $238,000 | $240,000 | $242,000 | $2,805,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$369,174 | $250,000 | -$156,307 | $187,000 | $205,000 | $225,000 | $245,000 | $267,000 | $289,000 | $313,000 | $1,455,000 |
| cumulative roi | $38 | $80 | $78 | $98 | $115 | $131 | $146 | $160 | $175 | $189 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 16
1—3 bd
962—3824 SqFt