Suite number:
B1
Project:
Address:
Vancouver, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1046 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.77%
Cumulative Return on Investment in Year 5
97.14%
Property Price at the End of Year 5
$1,868,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$72,495
5% in 90 days
$72,495
5% in 360 days
$72,495
5% on Occupancy
$72,495
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 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $957,000 |
| rent income | - | $7,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $262,000 |
| mortgage principal reduction | - | $4,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $176,000 |
| deposit interest | $8,000 | $8,000 | - | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $84,000 | $103,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $1,416,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $217,000 | $72,000 | - | - | - | - | - | - | - | - | $290,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $4,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $148,000 |
| mortgage payment | - | $18,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $599,000 |
| total expense investment | $217,000 | $143,000 | $89,000 | $90,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $1,085,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$133,812 | -$39,885 | $40,000 | $46,000 | $52,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $331,000 |
| cumulative roi | $38 | $54 | $71 | $85 | $97 | $108 | $117 | $126 | $135 | $144 | $977 |
W16 by Olson Kundig
Address: Vancouver, British Columbia
Price Range: $964,000 - $2,360,000
Avail. suites: 14
1.5—3.5 bd
606—1274 SqFt