Suite number:
Beachside Home 7 - 9
Project:
Address:
West Vancouver, British Columbia
Developer:
Brimming Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1936 sqft
Occupancy Date:
Dec 2027
Price, CAD
$2,990,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.49%
Cumulative Return on Investment in Year 5
108.53%
Property Price at the End of Year 5
$3,852,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$149,500
5% in 90 days
$149,500
5% on Occupancy
$149,500
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 | $155,000 | $164,000 | $172,000 | $181,000 | $190,000 | $200,000 | $211,000 | $222,000 | $233,000 | $245,000 | $1,973,000 |
| rent income | - | - | $56,000 | $70,000 | $73,000 | $76,000 | $79,000 | $83,000 | $86,000 | $90,000 | $614,000 |
| mortgage principal reduction | - | - | $31,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $342,000 |
| deposit interest | $19,000 | $23,000 | $3,000 | - | - | - | - | - | - | - | $46,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $174,000 | $187,000 | $267,000 | $289,000 | $304,000 | $319,000 | $334,000 | $351,000 | $368,000 | $387,000 | $2,980,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $449,000 | - | - | - | - | - | - | - | - | - | $449,000 |
| remaining balance payment | - | - | $150,000 | - | - | - | - | - | - | - | $150,000 |
| closing cost | - | - | $89,000 | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | - | $23,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $33,000 | $236,000 |
| mortgage payment | - | - | $125,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $1,173,000 |
| total expense investment | $449,000 | - | $387,000 | $178,000 | $179,000 | $179,000 | $180,000 | $181,000 | $182,000 | $182,000 | $2,096,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$274,037 | $187,000 | -$119,585 | $111,000 | $125,000 | $139,000 | $154,000 | $170,000 | $187,000 | $204,000 | $884,000 |
| cumulative roi | $39 | $81 | $79 | $95 | $109 | $121 | $133 | $144 | $155 | $165 | $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