Suite number:
Unit A4 Plan A
Project:
Address:
North Vancouver, British Columbia
Developer:
Cascadia Green Development
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
682 sqft
Occupancy Date:
Jun 2025
Price, CAD
$779,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.06%
Cumulative Return on Investment in Year 5
86.05%
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 | $5,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $179,000 |
| mortgage principal reduction | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $110,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $54,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $808,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $156,000 | - | - | - | - | - | - | - | - | - | $156,000 |
| closing cost | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $83,000 |
| mortgage payment | $13,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $364,000 |
| total expense investment | $207,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $638,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$152,705 | $21,000 | $25,000 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $170,000 |
| cumulative roi | $24 | $44 | $60 | $74 | $86 | $97 | $108 | $118 | $128 | $138 | $877 |
INNOVA
Address: North Vancouver, British Columbia
Price Range: $779,000 - $1,750,000
Avail. suites: 22
1—4 bd
598—1819 SqFt