Suite number:
112 We1
Address:
North Vancouver, British Columbia
Developer:
Aquilini Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
847 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,019,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.22%
Cumulative Return on Investment in Year 5
95.37%
Property Price at the End of Year 5
$1,314,000
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 | $76,000 | $80,000 | $84,000 | $673,000 |
| rent income | $10,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $331,000 |
| mortgage principal reduction | $4,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $144,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $72,000 | $99,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $144,000 | $1,154,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $204,000 | - | - | - | - | - | - | - | - | - | $204,000 |
| closing cost | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | $4,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $117,000 |
| mortgage payment | $17,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $477,000 |
| total expense investment | $265,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $837,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$192,794 | $36,000 | $41,000 | $45,000 | $50,000 | $56,000 | $61,000 | $67,000 | $73,000 | $80,000 | $317,000 |
| cumulative roi | $25 | $46 | $64 | $80 | $95 | $109 | $123 | $137 | $150 | $163 | $993 |
Lupine Walk - Seymour Village (West Building)
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,200,000
Avail. suites: 24
1—3 bd
535—974 SqFt