Suite number:
A1
Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
510 sqft
Occupancy Date:
Jun 2028
Price, CAD
$559,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.12%
Cumulative Return on Investment in Year 5
126.85%
Property Price at the End of Year 5
$721,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$27,995
5% in 7 days
$27,995
5% in 360 days
$27,995
5% on Occupancy
$27,995
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 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $370,000 |
| rent income | - | - | - | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $86,000 |
| mortgage principal reduction | - | - | - | $3,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $53,000 |
| deposit interest | $3,000 | $6,000 | $6,000 | $3,000 | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $36,000 | $38,000 | $50,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $530,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $112,000 | - | - | - | - | - | - | - | - | - | $112,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $29,000 | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $46,000 |
| mortgage payment | - | - | - | $11,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $175,000 |
| total expense investment | $112,000 | - | - | $43,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $362,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$80,397 | $36,000 | $38,000 | $7,000 | $21,000 | $24,000 | $26,000 | $29,000 | $32,000 | $35,000 | $169,000 |
| cumulative roi | $28 | $61 | $95 | $115 | $127 | $137 | $147 | $156 | $164 | $173 | $1,000 |
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt