Suite number:
C1 - NORTH WEST
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
938 sqft
Occupancy Date:
Mar 2028
Price, CAD
$958,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.02%
Cumulative Return on Investment in Year 5
111.24%
Property Price at the End of Year 5
$1,234,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$47,900
5% in 90 days
$47,900
5% on Occupancy
$47,900
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 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $632,000 |
| rent income | - | - | $8,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $204,000 |
| mortgage principal reduction | - | - | $4,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $101,000 |
| deposit interest | $4,000 | $9,000 | $4,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $54,000 | $62,000 | $76,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $961,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $96,000 | $48,000 | - | - | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | - | $48,000 | - | - | - | - | - | - | - | $48,000 |
| closing cost | - | - | $39,000 | - | - | - | - | - | - | - | $39,000 |
| operating expense | - | - | $4,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $103,000 |
| mortgage payment | - | - | $16,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $352,000 |
| total expense investment | $96,000 | $48,000 | $107,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $685,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,235 | $14,000 | -$30,426 | $33,000 | $38,000 | $42,000 | $47,000 | $52,000 | $58,000 | $63,000 | $275,000 |
| cumulative roi | $56 | $80 | $83 | $98 | $111 | $123 | $134 | $144 | $154 | $164 | $1,000 |
Ardea
Address: Vancouver, British Columbia
Price Range: $619,000 - $2,575,000
Avail. suites: 24
1—3.5 bd
561—2088 SqFt