Suite number:
A7
Project:
Address:
North Vancouver, British Columbia
Developer:
Fairborne
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
601 sqft
Occupancy Date:
Dec 2026
Price, CAD
$679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.87%
Cumulative Return on Investment in Year 5
89.88%
Property Price at the End of Year 5
$876,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$67,990
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $449,000 |
| rent income | - | $12,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $147,000 |
| mortgage principal reduction | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $90,000 |
| deposit interest | $3,000 | $576 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $61,000 | $62,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $88,000 | $695,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $68,000 | - | - | - | - | - | - | - | - | - | $68,000 |
| remaining balance payment | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $73,000 |
| mortgage payment | - | $28,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $301,000 |
| total expense investment | $68,000 | $136,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $543,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$29,495 | -$74,339 | $21,000 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $152,000 |
| cumulative roi | $57 | $47 | $64 | $78 | $90 | $101 | $111 | $121 | $131 | $140 | $941 |
Ashton
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,000,000
Avail. suites: 21
1—3 bd
601—1500 SqFt