Suite number:

B2

Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
624 sqft
Occupancy Date:
Jun 2028
Price, CAD
$719,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

28.79%

Cumulative Return on Investment in Year 5

129.11%

Property Price at the End of Year 5

$927,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$37,000$39,000$41,000$44,000$46,000$48,000$51,000$53,000$56,000$59,000$475,000
rent income---$6,000$15,000$16,000$16,000$17,000$18,000$18,000$105,000
mortgage principal reduction---$4,000$9,000$10,000$10,000$11,000$11,000$12,000$68,000
deposit interest$3,000$7,000$7,000$4,000------$22,000
gst hst rebate---$5,000------$5,000
total income return$41,000$47,000$49,000$62,000$70,000$74,000$77,000$81,000$85,000$89,000$675,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$144,000---------$144,000
remaining balance payment-----------
closing cost---$32,000------$32,000
operating expense---$3,000$8,000$9,000$9,000$9,000$9,000$10,000$57,000
mortgage payment---$15,000$35,000$35,000$35,000$35,000$35,000$35,000$225,000
total expense investment$144,000--$50,000$43,000$44,000$44,000$44,000$44,000$45,000$458,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$103,371$47,000$49,000$12,000$27,000$30,000$33,000$37,000$41,000$45,000$217,000
cumulative roi$28$61$95$118$129$139$148$157$165$174$1,000
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt