Suite number:
Penthouse 1
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
4287 sqft
Occupancy Date:
Dec 2027
Price, CAD
$4,990,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.06%
Cumulative Return on Investment in Year 5
110.82%
Property Price at the End of Year 5
$6,429,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$249,500
5% in 90 days
$249,500
5% on Occupancy
$249,500
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 | $259,000 | $273,000 | $287,000 | $302,000 | $318,000 | $334,000 | $352,000 | $370,000 | $389,000 | $409,000 | $3,293,000 |
| rent income | - | - | $125,000 | $155,000 | $162,000 | $169,000 | $176,000 | $184,000 | $191,000 | $200,000 | $1,361,000 |
| mortgage principal reduction | - | - | $51,000 | $64,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $571,000 |
| deposit interest | $32,000 | $39,000 | $5,000 | - | - | - | - | - | - | - | $76,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $291,000 | $312,000 | $473,000 | $521,000 | $547,000 | $573,000 | $601,000 | $631,000 | $662,000 | $694,000 | $5,306,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $749,000 | - | - | - | - | - | - | - | - | - | $749,000 |
| remaining balance payment | - | - | $250,000 | - | - | - | - | - | - | - | $250,000 |
| closing cost | - | - | $189,000 | - | - | - | - | - | - | - | $189,000 |
| operating expense | - | - | $47,000 | $58,000 | $59,000 | $61,000 | $62,000 | $63,000 | $65,000 | $67,000 | $482,000 |
| mortgage payment | - | - | $208,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $1,957,000 |
| total expense investment | $749,000 | - | $694,000 | $308,000 | $309,000 | $310,000 | $312,000 | $313,000 | $315,000 | $316,000 | $3,626,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$457,339 | $312,000 | -$220,877 | $214,000 | $238,000 | $263,000 | $290,000 | $318,000 | $347,000 | $378,000 | $1,680,000 |
| cumulative roi | $39 | $81 | $77 | $95 | $111 | $126 | $140 | $153 | $167 | $181 | $1,000 |
Pierwell
Address: West Vancouver, British Columbia
Price Range: $2,690,000 - $4,990,000
Avail. suites: 22
1—3 bd
691—4287 SqFt