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
21.11%
Cumulative Return on Investment in Year 5
94.52%
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 | - | $14,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $271,000 |
| mortgage principal reduction | - | $9,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $183,000 |
| deposit interest | $8,000 | $6,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $84,000 | $112,000 | $129,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $1,430,000 |
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 | - | $8,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $152,000 |
| mortgage payment | - | $36,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $617,000 |
| total expense investment | $217,000 | $166,000 | $89,000 | $90,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $1,108,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$133,822 | -$53,303 | $40,000 | $46,000 | $53,000 | $59,000 | $66,000 | $74,000 | $81,000 | $90,000 | $322,000 |
| cumulative roi | $38 | $52 | $69 | $83 | $95 | $105 | $115 | $124 | $133 | $142 | $955 |
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