Suite number:
A3 - NORTH EAST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
641 sqft
Occupancy Date:
Mar 2028
Price, CAD
$735,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.47%
Cumulative Return on Investment in Year 5
116.44%
Property Price at the End of Year 5
$948,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$36,795
5% in 180 days
$36,795
5% on Occupancy
$36,795
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 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $486,000 |
| rent income | - | - | - | $9,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $98,000 |
| mortgage principal reduction | - | - | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $72,000 |
| deposit interest | $3,000 | $6,000 | $6,000 | $2,000 | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $46,000 | $48,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $676,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $110,000 | - | - | - | - | - | - | - | - | - | $110,000 |
| remaining balance payment | - | - | - | $37,000 | - | - | - | - | - | - | $37,000 |
| closing cost | - | - | - | $33,000 | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $64,000 |
| mortgage payment | - | - | - | $24,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $239,000 |
| total expense investment | $110,000 | - | - | $99,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $483,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$69,344 | $46,000 | $48,000 | -$33,254 | $25,000 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $193,000 |
| cumulative roi | $37 | $79 | $122 | $106 | $116 | $126 | $134 | $142 | $150 | $158 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $662,000 - $2,045,000
Avail. suites: 49
1—3.5 bd
575—2088 SqFt