Suite number:
Beachside Home 11
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
2017 sqft
Occupancy Date:
Sep 2027
Price, CAD
$3,590,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.69%
Cumulative Return on Investment in Year 5
117.27%
Property Price at the End of Year 5
$4,625,000
Deposit Schedule
$5 at Signing
Total up to 5% in 15 days
$179,500
5% in 90 days
$179,500
5% on Occupancy
$179,500
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 | $186,000 | $196,000 | $207,000 | $217,000 | $229,000 | $241,000 | $253,000 | $266,000 | $280,000 | $295,000 | $2,369,000 |
| rent income | - | - | $12,000 | $71,000 | $74,000 | $78,000 | $81,000 | $84,000 | $88,000 | $92,000 | $580,000 |
| mortgage principal reduction | - | - | $8,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $383,000 |
| deposit interest | $26,000 | $28,000 | $22,000 | - | - | - | - | - | - | - | $76,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $213,000 | $224,000 | $253,000 | $335,000 | $352,000 | $369,000 | $387,000 | $406,000 | $426,000 | $447,000 | $3,414,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $539,000 | - | - | - | - | - | - | - | - | - | $539,000 |
| remaining balance payment | - | - | $180,000 | - | - | - | - | - | - | - | $180,000 |
| closing cost | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| operating expense | - | - | $5,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $231,000 |
| mortgage payment | - | - | $29,000 | $175,000 | $175,000 | $175,000 | $175,000 | $175,000 | $175,000 | $175,000 | $1,251,000 |
| total expense investment | $539,000 | - | $331,000 | $204,000 | $205,000 | $206,000 | $207,000 | $208,000 | $209,000 | $210,000 | $2,318,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$325,969 | $224,000 | -$78,248 | $131,000 | $147,000 | $163,000 | $180,000 | $199,000 | $218,000 | $237,000 | $1,096,000 |
| cumulative roi | $39 | $81 | $87 | $104 | $117 | $129 | $140 | $151 | $161 | $171 | $1,000 |
Pierwell
Address: West Vancouver, British Columbia
Price Range: $1,490,000 - $4,990,000
Avail. suites: 26
1—3 bd
691—4287 SqFt