Suite number:

C2

Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
922 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

30.82%

Cumulative Return on Investment in Year 5

136.18%

Property Price at the End of Year 5

$1,417,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in -237 days
$54,995
5% in 7 days
$54,995
5% in 360 days
$54,995
5% on Occupancy
$54,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$57,000$60,000$63,000$67,000$70,000$74,000$78,000$82,000$86,000$90,000$726,000
rent income--$7,000$27,000$28,000$30,000$31,000$32,000$34,000$35,000$224,000
mortgage principal reduction--$3,000$14,000$14,000$15,000$16,000$17,000$17,000$18,000$115,000
deposit interest$5,000$9,000$6,000-------$20,000
gst hst rebate--$5,000-------$5,000
total income return$62,000$69,000$84,000$108,000$113,000$118,000$124,000$130,000$137,000$144,000$1,089,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$165,000---------$165,000
remaining balance payment-----------
closing cost--$41,000-------$41,000
operating expense--$3,000$13,000$13,000$13,000$14,000$14,000$14,000$15,000$99,000
mortgage payment--$14,000$55,000$55,000$55,000$55,000$55,000$55,000$55,000$399,000
total expense investment$165,000-$58,000$68,000$68,000$68,000$69,000$69,000$69,000$70,000$704,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$103,138$69,000$26,000$40,000$45,000$50,000$56,000$61,000$68,000$74,000$385,000
cumulative roi$37$79$108$123$136$148$158$169$179$189$1,000
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt