Suite number:
B6
Project:
Address:
North Vancouver, British Columbia
Developer:
Fairborne
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
666 sqft
Occupancy Date:
Dec 2026
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.86%
Cumulative Return on Investment in Year 5
102.91%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$70,000
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 | $37,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | $14,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $236,000 |
| mortgage principal reduction | - | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $89,000 |
| deposit interest | $3,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $63,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $797,000 |
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 | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $84,000 |
| mortgage payment | - | $20,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $301,000 |
| total expense investment | $70,000 | $129,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $559,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,056 | -$66,099 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $52,000 | $56,000 | $238,000 |
| cumulative roi | $57 | $50 | $69 | $87 | $103 | $118 | $133 | $147 | $162 | $177 | $1,000 |
Ashton
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,000,000
Avail. suites: 20
1—3 bd
666—1500 SqFt