Suite number:
C1
Project:
Address:
North Vancouver, British Columbia
Developer:
Fairborne
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
958 sqft
Occupancy Date:
Jun 2026
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.54%
Cumulative Return on Investment in Year 5
107.73%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 at Signing
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | $14,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $331,000 |
| mortgage principal reduction | - | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $100,000 |
| deposit interest | $518 | $294 | - | - | - | - | - | - | - | - | $812 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $67,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $125,000 | $965,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $150,000 | - | - | - | - | - | - | - | - | $150,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $5,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $113,000 |
| mortgage payment | - | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $337,000 |
| total expense investment | $10,000 | $207,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $646,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $32,000 | -$140,264 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $60,000 | $65,000 | $71,000 | $319,000 |
| cumulative roi | $420 | $47 | $69 | $89 | $108 | $126 | $145 | $163 | $183 | $203 | $2,000 |
Ashton
Address: North Vancouver, British Columbia
Price Range: $600,000 - $1,000,000
Avail. suites: 21
1—3 bd
666—1500 SqFt