Suite number:
1907
Project:
Address:
Vancouver, British Columbia
Developer:
Westbank
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1150 sqft
Occupancy Date:
Dec 2025
Price, CAD
$2,240,980
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.59%
Cumulative Return on Investment in Year 5
75.31%
Property Price at the End of Year 5
$2,887,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$224,098
15% on Occupancy
$336,147
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 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $1,479,000 |
| rent income | $25,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $355,000 |
| mortgage principal reduction | $22,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| deposit interest | $80 | - | - | - | - | - | - | - | - | - | $80 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $169,000 | $181,000 | $191,000 | $200,000 | $210,000 | $221,000 | $232,000 | $243,000 | $255,000 | $268,000 | $2,170,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $560,000 | - | - | - | - | - | - | - | - | - | $560,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $67,000 | - | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | $21,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $274,000 |
| mortgage payment | $91,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $1,076,000 |
| total expense investment | $739,000 | $135,000 | $136,000 | $136,000 | $137,000 | $137,000 | $138,000 | $139,000 | $139,000 | $140,000 | $1,977,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$570,417 | $46,000 | $55,000 | $64,000 | $73,000 | $83,000 | $93,000 | $104,000 | $116,000 | $128,000 | $193,000 |
| cumulative roi | $22 | $39 | $53 | $65 | $75 | $85 | $93 | $102 | $109 | $117 | $761 |
Oakridge x Clémande
Address: Vancouver, British Columbia
Price Range: $1,080,000 - $2,241,000
Avail. suites: 5
0—3 bd
444—2580 SqFt