Suite number:
Unit B10 Plan B
Project:
Address:
North Vancouver, British Columbia
Developer:
Cascadia Green Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
911 sqft
Occupancy Date:
Jun 2025
$1,095,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.88%
Cumulative Return on Investment in Year 5
97.95%
Property Price at the End of Year 5
$1,411,000
Deposit Schedule
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 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $723,000 |
rent income | $7,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $295,000 |
mortgage principal reduction | $4,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $169,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
total income return | $72,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $129,000 | $136,000 | $142,000 | $149,000 | $1,192,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | $219,000 | - | - | - | - | - | - | - | - | - | $219,000 |
closing cost | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
operating expense | $3,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $121,000 |
mortgage payment | $13,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $464,000 |
total expense investment | $274,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $65,000 | $844,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$202,065 | $41,000 | $45,000 | $50,000 | $55,000 | $60,000 | $66,000 | $72,000 | $78,000 | $84,000 | $348,000 |
cumulative roi | $25 | $47 | $66 | $83 | $98 | $112 | $126 | $139 | $151 | $164 | $1,000 |
Innova celebrates the re-birth of the spirit of adventure and entrepreneurship that once defined Moodyville, one of the city’s oldest neighborhoods. Innova is uniquely sited at the crossroads of a public greenway and multi-modal transit promenade of ...
Address: North Vancouver, British Columbia
Price Range: $779,000 - $1,750,000
Avail. suites: 22
1—4 bd
598—1819 SqFt