Suite number:
C1
Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
887 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.93%
Cumulative Return on Investment in Year 5
140.54%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in -134 days
$54,995
5% in 7 days
$54,995
5% in 360 days
$54,995
5% on Occupancy
$54,995
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | - | - | - | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $207,000 |
| mortgage principal reduction | - | - | - | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $110,000 |
| deposit interest | $4,000 | $9,000 | $8,000 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $61,000 | $69,000 | $72,000 | $111,000 | $111,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $1,069,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $165,000 | - | - | - | - | - | - | - | - | - | $165,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $41,000 | - | - | - | - | - | - | - | $41,000 |
| operating expense | - | - | - | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $92,000 |
| mortgage payment | - | - | - | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $386,000 |
| total expense investment | $165,000 | - | $41,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $684,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$103,929 | $69,000 | $30,000 | $44,000 | $44,000 | $49,000 | $54,000 | $60,000 | $66,000 | $73,000 | $385,000 |
| cumulative roi | $37 | $79 | $109 | $128 | $141 | $151 | $161 | $171 | $181 | $190 | $1,000 |
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt