Suite number:
1607
Project:
Address:
Vancouver, British Columbia
Developer:
Westbank
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
679 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,275,980
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.15%
Cumulative Return on Investment in Year 5
73.66%
Property Price at the End of Year 5
$1,644,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$127,598
15% on Occupancy
$191,397
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 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $95,000 | $100,000 | $105,000 | $842,000 |
| rent income | $11,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $164,000 |
| mortgage principal reduction | $13,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $189,000 |
| deposit interest | $45 | - | - | - | - | - | - | - | - | - | $45 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $1,200,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $319,000 | - | - | - | - | - | - | - | - | - | $319,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| operating expense | $12,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $156,000 |
| mortgage payment | $52,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $617,000 |
| total expense investment | $428,000 | $77,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $1,137,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$332,665 | $23,000 | $27,000 | $32,000 | $38,000 | $43,000 | $49,000 | $55,000 | $61,000 | $68,000 | $63,000 |
| cumulative roi | $23 | $40 | $53 | $64 | $74 | $82 | $90 | $98 | $105 | $112 | $741 |
Oakridge x Clémande
Address: Vancouver, British Columbia
Price Range: $1,080,000 - $2,241,000
Avail. suites: 5
0—3 bd
444—2580 SqFt