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
27.30%
Cumulative Return on Investment in Year 5
121.14%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$70,000
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | $8,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $325,000 |
| mortgage principal reduction | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $108,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $63,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $126,000 | $973,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| remaining balance payment | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $3,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $114,000 |
| mortgage payment | - | $9,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $302,000 |
| total expense investment | $80,000 | $126,000 | $49,000 | $49,000 | $50,000 | $50,000 | $51,000 | $51,000 | $52,000 | $52,000 | $611,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,705 | -$63,355 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $64,000 | $69,000 | $74,000 | $362,000 |
| cumulative roi | $57 | $53 | $77 | $99 | $121 | $143 | $164 | $186 | $209 | $233 | $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