Suite number:
Ph1
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
3
Bedrooms:
4.5
Size:
1650 sqft
Occupancy Date:
Sep 2023
Price, CAD
$2,499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.85%
Cumulative Return on Investment in Year 5
154.84%
Property Price at the End of Year 5
$3,221,000
Deposit Schedule
$5 at Signing
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 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,650,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $69,000 | $35,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $453,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $199,000 | $172,000 | $181,000 | $190,000 | $200,000 | $210,000 | $221,000 | $232,000 | $243,000 | $256,000 | $2,103,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $1,216,000 |
| total expense investment | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $1,216,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $77,000 | $51,000 | $59,000 | $68,000 | $78,000 | $88,000 | $99,000 | $110,000 | $122,000 | $134,000 | $887,000 |
| cumulative roi | $163 | $152 | $151 | $152 | $155 | $158 | $161 | $165 | $169 | $173 | $2,000 |
Dunbar at 39th
Address: Vancouver, British Columbia
Price Range: $1,850,000 - $2,500,000
Avail. suites: 12
2.5—4.5 bd
1109—1694 SqFt