Suite number:
A
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
524 sqft
Occupancy Date:
Jan 2026
Price, CAD
$801,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.87%
Cumulative Return on Investment in Year 5
81.15%
Property Price at the End of Year 5
$1,033,000
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 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $63,000 | $66,000 | $529,000 |
| rent income | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $120,000 |
| mortgage principal reduction | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $115,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $770,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | $120,000 | - | - | - | - | - | - | - | - | - | $120,000 |
| closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $73,000 |
| mortgage payment | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $378,000 |
| total expense investment | $216,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $647,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$159,397 | $17,000 | $21,000 | $24,000 | $27,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $123,000 |
| cumulative roi | $25 | $43 | $58 | $70 | $81 | $91 | $100 | $108 | $116 | $124 | $818 |
ACE condos
Address: Vancouver, British Columbia
Price Range: $719,000 - $1,204,000
Avail. suites: 11
1—3.5 bd
510—1008 SqFt