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
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.59%
Cumulative Return on Investment in Year 5
76.43%
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
10% on Occupancy
$58,900
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $85,000 |
| mortgage principal reduction | $5,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $88,000 |
| deposit interest | $154 | - | - | - | - | - | - | - | - | - | $154 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $567,000 |
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 | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $63,000 |
| mortgage payment | $22,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $288,000 |
| total expense investment | $177,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $500,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$130,054 | $12,000 | $14,000 | $16,000 | $19,000 | $21,000 | $24,000 | $27,000 | $30,000 | $33,000 | $67,000 |
| cumulative roi | $25 | $41 | $55 | $66 | $76 | $86 | $94 | $102 | $110 | $117 | $772 |
Rove
Address: North Vancouver, British Columbia
Price Range: $589,000 - $1,080,000
Avail. suites: 9
0—2.5 bd
411—905 SqFt