Suite number:
B5
Project:
Address:
North Vancouver, British Columbia
Developer:
Fairborne
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
729 sqft
Occupancy Date:
Jun 2026
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.29%
Cumulative Return on Investment in Year 5
102.55%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10,000 at Signing
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | $11,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $252,000 |
| mortgage principal reduction | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $87,000 |
| deposit interest | $518 | $294 | - | - | - | - | - | - | - | - | $812 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $37,000 | $58,000 | $75,000 | $79,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $807,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $130,000 | - | - | - | - | - | - | - | - | $130,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $4,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $89,000 |
| mortgage payment | - | $15,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $295,000 |
| total expense investment | $10,000 | $182,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $557,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $27,000 | -$124,376 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $250,000 |
| cumulative roi | $368 | $47 | $67 | $86 | $103 | $119 | $135 | $151 | $167 | $183 | $1,000 |
Ashton
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,000,000
Avail. suites: 21
1—3 bd
666—1500 SqFt