Suite number:
B6
Project:
Address:
North Vancouver, British Columbia
Developer:
Fairborne
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
666 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
25.24%
Cumulative Return on Investment in Year 5
112.29%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$60,000
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 | - | $6,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $226,000 |
| mortgage principal reduction | - | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $94,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $54,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $793,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| remaining balance payment | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $2,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $83,000 |
| mortgage payment | - | $8,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $265,000 |
| total expense investment | $70,000 | $112,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $520,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,367 | -$58,127 | $33,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $59,000 | $273,000 |
| cumulative roi | $57 | $52 | $74 | $94 | $112 | $130 | $147 | $164 | $181 | $198 | $1,000 |
Set your life in the heart of a new North Vancouver neighbourhood. Fairborne introduces Ashton, the first chapter in the Lynn Creek Village community. This family-friendly collection of 140 premium residences in two 6-storey buildings exemplify West ...
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,000,000
Avail. suites: 21
1—3 bd
666—1500 SqFt