Suite number:
118 We3
Address:
North Vancouver, British Columbia
Developer:
Aquilini Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
913 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,017,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.50%
Cumulative Return on Investment in Year 5
105.30%
Property Price at the End of Year 5
$1,311,000
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 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $84,000 | $672,000 |
| rent income | $8,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $355,000 |
| mortgage principal reduction | $4,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $157,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $69,000 | $103,000 | $107,000 | $113,000 | $118,000 | $124,000 | $129,000 | $136,000 | $142,000 | $149,000 | $1,189,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $204,000 | - | - | - | - | - | - | - | - | - | $204,000 |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| 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 | $12,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $432,000 |
| total expense investment | $257,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $800,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$187,260 | $44,000 | $48,000 | $53,000 | $58,000 | $63,000 | $69,000 | $74,000 | $80,000 | $87,000 | $389,000 |
| cumulative roi | $25 | $48 | $69 | $88 | $105 | $122 | $139 | $155 | $172 | $189 | $1,000 |
Lupine Walk is the first condominium offering at Seymour Village. Featuring homes around a central landscaped courtyard, Lupine Walk will perch on the top of Seymour Village offer incomparable value on the North Shore. We are now featuring a special ...
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,200,000
Avail. suites: 24
1—3 bd
535—974 SqFt