Suite number:
PLAN A1
Project:
Address:
North Vancouver, British Columbia
Developer:
Staburn Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
559 sqft
Occupancy Date:
Dec 2025
Price, CAD
$749,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.88%
Cumulative Return on Investment in Year 5
86.34%
Property Price at the End of Year 5
$966,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 7 days
$1,000
5% in 7 days
$37,495
5% in 90 days
$37,495
5% in 120 days
$37,495
5% on Occupancy
$37,495
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $495,000 |
| rent income | $2,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $143,000 |
| mortgage principal reduction | $2,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $104,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $752,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $151,000 | - | - | - | - | - | - | - | - | - | $151,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | $1,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $81,000 |
| mortgage payment | $6,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $344,000 |
| total expense investment | $193,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $611,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$140,714 | $18,000 | $21,000 | $24,000 | $27,000 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $141,000 |
| cumulative roi | $28 | $47 | $62 | $75 | $86 | $97 | $106 | $115 | $124 | $133 | $872 |
Rove
Address: North Vancouver, British Columbia
Price Range: $589,000 - $1,080,000
Avail. suites: 9
0—2.5 bd
411—905 SqFt