LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$2,299,900

2.0 Beds

2 Baths

1383 sqft

Weston Place - sph6
2195 Gordon Ave

West Vancouver BC, V7V 1W1

MLS® # PB720-SPH6

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 1383

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

67.9%

Cumulative Market Appreciation

$635,419

Net Operating Income in Year 5

$25,057

Cash on Cash Return in Year 5

-14.8%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$459,980
Mortgage Amount $1,839,920
Mortgage Payment
%
$9,546

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $3,371
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $1,756
Net Operating Income $1,614
Debt Service
Mortgage Payment $9,546
Net Cash Flow -$7,931

Acquistion Costs

Deposit $344,985
Land Transfer Tax $46,997
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $114,995
Total Acquisition Costs $523,477

Deposit Schedule

With the Offer $20,000
Deposit @ 7 days $94,995
Deposit @ 90 days $114,995
Deposit @ 270 days $114,995
Total Deposit $344,985
Closing Date Dec 1, 2026

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $344,985 - - - - - - - - -
Closing Costs - $178,492 - - - - - - - -
Mortgage Paydown - $9,393$29,078$30,476$31,941$33,476$35,085$36,771$38,539$40,391
Total $344,985$187,885$29,078$30,476$31,941$33,476$35,085$36,771$38,539$40,391
Cash Invested $344,985$532,870$561,949$592,425$624,366$657,842$692,928$729,699$768,238$808,630
Rental Cash Flows
Rent and other income - $13,484$41,032$42,796$44,637$46,556$48,558$50,646$52,824$55,095
Operating Expenses - -$7,025-$21,246-$21,758-$22,284-$22,825-$23,380-$23,951-$24,537-$25,140
Mortgage Payment - -$38,186-$114,558-$114,558-$114,558-$114,558-$114,558-$114,558-$114,558-$114,558
Net Cash Flow - -$31,727-$94,773-$93,520-$92,206-$90,827-$89,381-$87,863-$86,272-$84,603
Returns
Property Price Appreciation $114,995$120,744$126,781$133,121$139,777$146,765$154,104$161,809$169,899$178,394
Mortgage Paydown - $9,393$29,078$30,476$31,941$33,476$35,085$36,771$38,539$40,391
Net Cash Flow - -$31,727-$94,773-$93,520-$92,206-$90,827-$89,381-$87,863-$86,272-$84,603
Total Return $114,995$98,410$61,087$70,076$79,511$89,414$99,808$110,717$122,166$134,182
Cumulative Return $114,995$213,405$274,492$344,569$424,081$513,495$613,304$724,021$846,188$980,370
Investment Metrics
Cumulative ROI 33.3% 40.0% 48.8% 58.2% 67.9% 78.1% 88.5% 99.2% 110.1% 121.2%
Cash On Cash - -6.0% -16.9% -15.8% -14.8% -13.8% -12.9% -12.0% -11.2% -10.5%

Location of sph6-2195 Gordon Ave, West Vancouver, BC, V7V 1W1

Demographic Information of sph6-2195 Gordon Ave, West Vancouver, BC, V7V 1W1

Life Stage

Later Years

Employment Type

Service Sector

Average Household Income

$154,165.96

Average Number of Children

1.47

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

8.37 %

High school certificate or equivalent

24.38 %

Apprenticeship trade certificate/diploma

6.84 %

College/non-university certificate

17.15 %

University certificate (below bachelor)

2.48 %

University Degree

40.78 %

Commuter

Travel To Work

By Car

60.79 %

By Public Transit

15.8 %

By Walking

16.05 %

By Bicycle

2.67 %

By Other Methods

4.69 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

81.02 %

Houses

18.98 %

Own Vs. Rent