Suite number:
C1/a
Project:
Address:
West Vancouver, British Columbia
Developer:
Citimark
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1409 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.16%
Cumulative Return on Investment in Year 5
106.92%
Property Price at the End of Year 5
$2,512,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$97,495
5% in 90 days
$97,495
5% on Occupancy
$97,495
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 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $145,000 | $152,000 | $160,000 | $1,287,000 |
| rent income | - | - | $38,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $379,000 |
| mortgage principal reduction | - | - | $23,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $234,000 |
| deposit interest | $11,000 | $15,000 | $375 | - | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $113,000 | $122,000 | $178,000 | $187,000 | $196,000 | $206,000 | $216,000 | $227,000 | $238,000 | $249,000 | $1,932,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $292,000 | - | - | - | - | - | - | - | - | - | $292,000 |
| remaining balance payment | - | - | $97,000 | - | - | - | - | - | - | - | $97,000 |
| closing cost | - | - | $57,000 | - | - | - | - | - | - | - | $57,000 |
| operating expense | - | - | $19,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $180,000 |
| mortgage payment | - | - | $87,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $751,000 |
| total expense investment | $292,000 | - | $260,000 | $116,000 | $116,000 | $117,000 | $118,000 | $119,000 | $119,000 | $120,000 | $1,377,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$179,967 | $122,000 | -$81,673 | $71,000 | $80,000 | $89,000 | $98,000 | $108,000 | $119,000 | $129,000 | $555,000 |
| cumulative roi | $38 | $80 | $78 | $93 | $107 | $119 | $130 | $141 | $151 | $161 | $1,000 |
Weston Place
Address: West Vancouver, British Columbia
Price Range: $1,300,000 - $4,000,000
Avail. suites: 15
1—3 bd
962—3824 SqFt