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

29.67%

Cumulative Return on Investment in Year 5

131.76%

Property Price at the End of Year 5

$927,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$35,995
5% in 7 days
$35,995
5% in 360 days
$35,995
5% on Occupancy
$35,995
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$10,000$11,000$11,000$12,000$12,000$13,000$73,000
deposit interest$3,000$7,000$7,000$4,000------$22,000
gst hst rebate---$5,000------$5,000
total income return$40,000$47,000$49,000$63,000$71,000$74,000$78,000$82,000$86,000$90,000$681,000
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---$14,000$33,000$33,000$33,000$33,000$33,000$33,000$212,000
total expense investment$144,000--$50,000$41,000$42,000$42,000$42,000$42,000$43,000$445,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$103,515$47,000$49,000$14,000$30,000$33,000$36,000$40,000$43,000$47,000$235,000
cumulative roi$28$61$95$119$132$143$154$164$173$183$1,000
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt