Suite number:

Unit B7 Plan B

Project:
Address:
North Vancouver, British Columbia
Developer:
Cascadia Green Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
967 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,095,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.17%

Cumulative Return on Investment in Year 5

99.22%

Property Price at the End of Year 5

$1,411,000

Deposit Schedule
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$66,000$70,000$73,000$77,000$81,000$85,000$90,000$723,000
rent income$7,000$29,000$30,000$31,000$32,000$34,000$35,000$37,000$38,000$40,000$313,000
mortgage principal reduction$4,000$16,000$16,000$17,000$18,000$18,000$19,000$20,000$21,000$21,000$169,000
deposit interest-----------
gst hst rebate$5,000---------$5,000
total income return$73,000$104,000$109,000$114,000$120,000$125,000$131,000$138,000$144,000$151,000$1,210,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment$219,000---------$219,000
closing cost$40,000---------$40,000
operating expense$3,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$15,000$15,000$126,000
mortgage payment$13,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$464,000
total expense investment$274,000$62,000$63,000$63,000$63,000$64,000$64,000$65,000$65,000$66,000$849,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$201,781$42,000$46,000$51,000$56,000$62,000$67,000$73,000$79,000$86,000$361,000
cumulative roi$25$47$67$84$99$114$128$141$155$168$1,000

Innova celebrates the re-birth of the spirit of adventure and entrepreneurship that once defined Moodyville, one of the city’s oldest neighborhoods. Innova is uniquely sited at the crossroads of a public greenway and multi-modal transit promenade of ...

Address: North Vancouver, British Columbia
Price Range: $779,000 - $1,750,000
Avail. suites: 22
1—4 bd
598—1819 SqFt