Suite number:
Unit B3 1 Plan B
Project:
Address:
North Vancouver, British Columbia
Developer:
Cascadia Green Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
950 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
20.45%
Cumulative Return on Investment in Year 5
91.82%
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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | $9,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $311,000 |
| mortgage principal reduction | $4,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $155,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $102,000 | $107,000 | $112,000 | $118,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $1,194,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $219,000 | - | - | - | - | - | - | - | - | - | $219,000 |
| closing cost | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | $4,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $121,000 |
| mortgage payment | $18,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $512,000 |
| total expense investment | $283,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $894,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$207,129 | $35,000 | $40,000 | $45,000 | $50,000 | $55,000 | $61,000 | $67,000 | $74,000 | $80,000 | $300,000 |
| cumulative roi | $25 | $45 | $63 | $78 | $92 | $105 | $117 | $129 | $141 | $152 | $946 |
INNOVA
Address: North Vancouver, British Columbia
Price Range: $779,000 - $1,750,000
Avail. suites: 22
1—4 bd
598—1819 SqFt