Suite number:
A3
Project:
Address:
North Vancouver, British Columbia
Developer:
Fairborne
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
699 sqft
Occupancy Date:
Jun 2026
Price, CAD
$600,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.19%
Cumulative Return on Investment in Year 5
103.48%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$50,000
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 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | $4,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $158,000 |
| mortgage principal reduction | - | $2,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $81,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $34,000 | $46,000 | $60,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $645,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | - | - | - | - | - | - | - | - | - | $60,000 |
| remaining balance payment | - | $60,000 | - | - | - | - | - | - | - | - | $60,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $2,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $77,000 |
| mortgage payment | - | $7,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $227,000 |
| total expense investment | $60,000 | $99,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $453,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,029 | -$52,743 | $24,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $192,000 |
| cumulative roi | $57 | $51 | $71 | $88 | $103 | $118 | $131 | $144 | $156 | $169 | $1,000 |
Set your life in the heart of a new North Vancouver neighbourhood. Fairborne introduces Ashton, the first chapter in the Lynn Creek Village community. This family-friendly collection of 140 premium residences in two 6-storey buildings exemplify West ...
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,000,000
Avail. suites: 21
1—3 bd
666—1500 SqFt