Suite number:
B2A
Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
860 sqft
Occupancy Date:
Jun 2028
Price, CAD
$719,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.07%
Cumulative Return on Investment in Year 5
137.46%
Property Price at the End of Year 5
$927,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$35,995
5% in 7 days
$25,995
5% in 360 days
$35,995
5% on Occupancy
$35,995
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 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $475,000 |
| rent income | - | - | - | $5,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $141,000 |
| mortgage principal reduction | - | - | - | $2,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $71,000 |
| deposit interest | $3,000 | $7,000 | $7,000 | $5,000 | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $47,000 | $49,000 | $61,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $715,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $144,000 | - | - | - | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $71,000 |
| mortgage payment | - | - | - | $8,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $206,000 |
| total expense investment | $144,000 | - | - | $43,000 | $43,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $453,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$104,047 | $47,000 | $49,000 | $18,000 | $33,000 | $36,000 | $40,000 | $43,000 | $47,000 | $51,000 | $261,000 |
| cumulative roi | $28 | $60 | $94 | $122 | $137 | $151 | $164 | $176 | $188 | $199 | $1,000 |
From Mountains to Water, You're in the Centre. Surrounded by breathtaking views, diverse dining options, and world-class cultural attractions, One20 is a vibrant community of 164 contemporary residences in Central Lonsdale.
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt