Suite number:
PLAN A
Project:
Address:
North Vancouver, British Columbia
Developer:
Staburn Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
411 sqft
Occupancy Date:
Dec 2025
Price, CAD
$589,000
Available
ROI
13,64%
Monthly Expenses
- condo fees— $284
- property taxes— $147
- property management— $37
- repairs and maintenance— $18
Total: $486
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.75%
Cumulative Return on Investment in Year 5
81.63%
Property Price at the End of Year 5
$759,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 7 days
$1,000
5% in 7 days
$29,450
5% in 90 days
$29,450
5% in 120 days
$29,450
5% on Occupancy
$29,450
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | $1,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $79,000 |
| mortgage principal reduction | $1,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $82,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $558,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $119,000 | - | - | - | - | - | - | - | - | - | $119,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | $973 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $59,000 |
| mortgage payment | $5,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $270,000 |
| total expense investment | $156,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $479,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$114,264 | $11,000 | $14,000 | $16,000 | $18,000 | $21,000 | $24,000 | $27,000 | $30,000 | $33,000 | $79,000 |
| cumulative roi | $27 | $46 | $60 | $71 | $82 | $91 | $99 | $107 | $115 | $122 | $819 |
Rove
Address: North Vancouver, British Columbia
Price Range: $589,000 - $1,080,000
Avail. suites: 9
0—2.5 bd
411—905 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.