Suite number:
A3Ta
Project:
Address:
North Vancouver, British Columbia
Developer:
Millennium Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1792 sqft
Occupancy Date:
Dec 2024
Price, CAD
$1,559,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
79.63%
Cumulative Return on Investment in Year 5
364.23%
Property Price at the End of Year 5
$2,010,000
Deposit Schedule
$20,000 at Signing
Total up to 10% in 7 days
$155,990
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 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $1,029,000 |
| rent income | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $80,000 | $84,000 | $87,000 | $91,000 | $95,000 | $792,000 |
| mortgage principal reduction | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $241,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $170,000 | $173,000 | $182,000 | $190,000 | $200,000 | $209,000 | $219,000 | $230,000 | $241,000 | $253,000 | $2,067,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $257,000 |
| mortgage payment | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $781,000 |
| total expense investment | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $105,000 | $105,000 | $106,000 | $107,000 | $1,038,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $69,000 | $72,000 | $79,000 | $88,000 | $96,000 | $105,000 | $115,000 | $124,000 | $135,000 | $146,000 | $1,029,000 |
| cumulative roi | $318 | $315 | $327 | $344 | $364 | $388 | $415 | $447 | $482 | $524 | $4,000 |
Millennium Central Lonsdale
Address: North Vancouver, British Columbia
Price Range: $1,300,000 - $1,800,000
Avail. suites: 10
2—3.5 bd
944—2693 SqFt