Suite number:

C1

Project:
Address:
North Vancouver, British Columbia
Developer:
Three Shores
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
887 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

30.30%

Cumulative Return on Investment in Year 5

134.94%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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---$11,000$26,000$28,000$29,000$30,000$31,000$33,000$187,000
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$94,000$111,000$116,000$122,000$128,000$134,000$141,000$1,055,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$220,000---------$220,000
remaining balance payment-----------
closing cost---$40,000------$40,000
operating expense---$5,000$12,000$13,000$13,000$14,000$14,000$15,000$86,000
mortgage payment---$22,000$54,000$54,000$54,000$54,000$54,000$54,000$343,000
total expense investment$220,000--$67,000$66,000$66,000$67,000$67,000$68,000$68,000$689,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$157,936$72,000$75,000$27,000$45,000$50,000$55,000$61,000$67,000$73,000$366,000
cumulative roi$28$61$95$122$135$146$157$167$177$187$1,000
One20
Address: North Vancouver, British Columbia
Price Range: $560,000 - $1,360,000
Avail. suites: 16
1—3 bd
510—1533 SqFt