Suite number:
Unit C11 Plan C
Project:
Address:
North Vancouver, British Columbia
Developer:
Cascadia Green Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1251 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,420,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.95%
Cumulative Return on Investment in Year 5
98.25%
Property Price at the End of Year 5
$1,829,000
Deposit Schedule
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 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $117,000 | $937,000 |
| rent income | $15,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $489,000 |
| mortgage principal reduction | $6,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $201,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $99,000 | $140,000 | $147,000 | $154,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $205,000 | $1,632,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $284,000 | - | - | - | - | - | - | - | - | - | $284,000 |
| closing cost | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | $5,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $166,000 |
| mortgage payment | $24,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $664,000 |
| total expense investment | $361,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $1,162,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$262,034 | $52,000 | $59,000 | $66,000 | $73,000 | $80,000 | $88,000 | $96,000 | $105,000 | $114,000 | $470,000 |
| cumulative roi | $25 | $47 | $66 | $83 | $98 | $113 | $128 | $142 | $156 | $171 | $1,000 |
INNOVA
Address: North Vancouver, British Columbia
Price Range: $779,000 - $1,750,000
Avail. suites: 22
1—4 bd
598—1819 SqFt