Suite number:
PLAN B2
Project:
Address:
North Vancouver, British Columbia
Developer:
Staburn Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
659 sqft
Occupancy Date:
Dec 2025
Price, CAD
$829,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.82%
Cumulative Return on Investment in Year 5
90.69%
Property Price at the End of Year 5
$1,069,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 7 days
$1,000
5% in 7 days
$41,495
5% in 90 days
$41,495
10% on Occupancy
$82,990
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | $17,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $272,000 |
| mortgage principal reduction | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $124,000 |
| deposit interest | $214 | - | - | - | - | - | - | - | - | - | $214 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $949,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $167,000 | - | - | - | - | - | - | - | - | - | $167,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $109,000 |
| mortgage payment | $31,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $405,000 |
| total expense investment | $242,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $717,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$168,666 | $28,000 | $32,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $63,000 | $231,000 |
| cumulative roi | $25 | $45 | $62 | $77 | $91 | $104 | $116 | $129 | $141 | $153 | $942 |
Rove
Address: North Vancouver, British Columbia
Price Range: $589,000 - $1,080,000
Avail. suites: 9
0—2.5 bd
411—905 SqFt