Suite number:
A1
Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
510 sqft
Occupancy Date:
Jun 2028
Price, CAD
$559,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.17%
Cumulative Return on Investment in Year 5
130.09%
Property Price at the End of Year 5
$721,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -134 days
$27,995
5% in 7 days
$27,995
5% in 360 days
$27,995
5% on Occupancy
$27,995
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 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $370,000 |
| rent income | - | - | - | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $95,000 |
| mortgage principal reduction | - | - | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $56,000 |
| deposit interest | $2,000 | $4,000 | $4,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $35,000 | $37,000 | $58,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $536,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | - | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $49,000 |
| mortgage payment | - | - | - | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $196,000 |
| total expense investment | $84,000 | - | $31,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $360,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$52,905 | $35,000 | $6,000 | $23,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $176,000 |
| cumulative roi | $37 | $79 | $99 | $119 | $130 | $140 | $149 | $158 | $166 | $175 | $1,000 |
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt