Suite number:
C3
Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1056 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.78%
Cumulative Return on Investment in Year 5
137.09%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$54,995
5% in 7 days
$54,995
5% in 360 days
$54,995
5% on Occupancy
$54,995
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | - | - | - | $13,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $223,000 |
| mortgage principal reduction | - | - | - | $6,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $103,000 |
| deposit interest | $5,000 | $11,000 | $11,000 | $6,000 | - | - | - | - | - | - | $34,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $62,000 | $72,000 | $75,000 | $96,000 | $116,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $1,091,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $220,000 | - | - | - | - | - | - | - | - | - | $220,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| operating expense | - | - | - | $6,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $98,000 |
| mortgage payment | - | - | - | $22,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $343,000 |
| total expense investment | $220,000 | - | - | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $701,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$157,936 | $72,000 | $75,000 | $28,000 | $48,000 | $53,000 | $59,000 | $65,000 | $71,000 | $77,000 | $390,000 |
| cumulative roi | $28 | $61 | $95 | $122 | $137 | $150 | $162 | $174 | $185 | $197 | $1,000 |
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt