Suite number:
C
Project:
Address:
North Vancouver, British Columbia
Developer:
Fairborne
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
784 sqft
Occupancy Date:
Jun 2026
$800,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.33%
Cumulative Return on Investment in Year 5
107.95%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$70,000
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
rent income | - | $6,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $222,000 |
mortgage principal reduction | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $108,000 |
deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
total income return | $45,000 | $60,000 | $81,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $869,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
remaining balance payment | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
operating expense | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $93,000 |
mortgage payment | - | $9,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $302,000 |
total expense investment | $80,000 | $126,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $590,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$34,705 | -$65,473 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $63,000 | $279,000 |
cumulative roi | $57 | $52 | $73 | $91 | $108 | $123 | $138 | $152 | $166 | $180 | $1,000 |
Set your life in the heart of a new North Vancouver neighbourhood. Fairborne introduces Ashton, the first chapter in the Lynn Creek Village community. This family-friendly collection of 140 premium residences in two 6-storey buildings exemplify West ...
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,000,000
Avail. suites: 21
1—3 bd
666—1500 SqFt