Suite number:
Unit A4 Plan A
Project:
Address:
North Vancouver, British Columbia
Developer:
Cascadia Green Development
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
682 sqft
Occupancy Date:
Jun 2025
$779,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.56%
Cumulative Return on Investment in Year 5
92.49%
Property Price at the End of Year 5
$1,004,000
Deposit Schedule
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $514,000 |
rent income | $4,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $177,000 |
mortgage principal reduction | $3,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $120,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
total income return | $52,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $816,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | $156,000 | - | - | - | - | - | - | - | - | - | $156,000 |
closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
operating expense | $2,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $85,000 |
mortgage payment | $9,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $330,000 |
total expense investment | $200,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $605,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$148,237 | $26,000 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $211,000 |
cumulative roi | $25 | $46 | $64 | $79 | $92 | $105 | $117 | $128 | $139 | $150 | $945 |
Innova celebrates the re-birth of the spirit of adventure and entrepreneurship that once defined Moodyville, one of the city’s oldest neighborhoods. Innova is uniquely sited at the crossroads of a public greenway and multi-modal transit promenade of ...
Address: North Vancouver, British Columbia
Price Range: $779,000 - $1,750,000
Avail. suites: 22
1—4 bd
598—1819 SqFt