Suite number:
Unit C11 Plan C
Project:
Address:
North Vancouver, British Columbia
Developer:
Cascadia Green Development
Property type:
condo
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
23.79%
Cumulative Return on Investment in Year 5
106.17%
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 | $11,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $486,000 |
| mortgage principal reduction | $5,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $219,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $95,000 | $142,000 | $149,000 | $156,000 | $164,000 | $171,000 | $180,000 | $188,000 | $197,000 | $206,000 | $1,648,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $284,000 | - | - | - | - | - | - | - | - | - | $284,000 |
| closing cost | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | $4,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $171,000 |
| mortgage payment | $16,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $602,000 |
| total expense investment | $351,000 | $81,000 | $82,000 | $82,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $1,103,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$256,166 | $61,000 | $67,000 | $74,000 | $81,000 | $88,000 | $95,000 | $103,000 | $112,000 | $120,000 | $545,000 |
| cumulative roi | $25 | $49 | $69 | $88 | $106 | $123 | $140 | $156 | $173 | $189 | $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