Suite number:
PLAN B
Project:
Address:
North Vancouver, British Columbia
Developer:
Staburn Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
600 sqft
Occupancy Date:
Dec 2025
Price, CAD
$829,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.58%
Cumulative Return on Investment in Year 5
93.98%
Property Price at the End of Year 5
$1,069,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 7 days
$1,000
5% in 7 days
$41,495
5% in 90 days
$41,495
5% in 120 days
$41,495
5% on Occupancy
$41,495
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | $3,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $230,000 |
| mortgage principal reduction | $2,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $115,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $58,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $113,000 | $902,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $167,000 | - | - | - | - | - | - | - | - | - | $167,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | $2,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $95,000 |
| mortgage payment | $7,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $381,000 |
| total expense investment | $212,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $679,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,072 | $26,000 | $29,000 | $33,000 | $37,000 | $41,000 | $45,000 | $50,000 | $55,000 | $60,000 | $224,000 |
| cumulative roi | $28 | $48 | $66 | $80 | $94 | $106 | $118 | $130 | $141 | $153 | $965 |
Rove
Address: North Vancouver, British Columbia
Price Range: $589,000 - $1,080,000
Avail. suites: 9
0—2.5 bd
411—905 SqFt