LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$1,359,900

One20 - 120 14th St E - d1 - North Vancouver, BC, V7L 2N3

MLS® # PB29-D1

3.0 Beds

2 Baths

1170 sqft

Property Features:

  • Bedrooms: 3.0
  • Bathrooms: 2.0
  • Floor Space (approx): 1170

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

98.2%

Cumulative Market Appreciation

$375,715

Net Operating Income in Year 5

$30,421

Cash on Cash Return in Year 5

-12.5%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$271,980
Mortgage Amount $1,087,920
Mortgage Payment
%
$5,644

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $3,404
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $1,380
Net Operating Income $2,024
Debt Service
Mortgage Payment $5,644
Net Cash Flow -$3,620

Acquistion Costs

Deposit $271,980
Land Transfer Tax $25,198
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $0
Total Acquisition Costs $313,678

Deposit Schedule

With the Offer $10,000
Deposit @ 7 days $57,995
Deposit @ 0 days $67,995
Deposit @ 360 days $67,995
Deposit @ 360 days $67,995
Total Deposit $271,980
Closing Date Jun 1, 2028

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $271,980 - - - - - - - - -
Closing Costs - - - $41,698 - - - - - -
Mortgage Paydown - - - $9,777$17,396$18,232$19,109$20,027$20,990$21,999
Total $271,980$0$0$51,475$17,396$18,232$19,109$20,027$20,990$21,999
Cash Invested $271,980$271,980$271,980$323,455$340,852$359,085$378,194$398,222$419,212$441,211
Rental Cash Flows
Rent and other income - - - $23,832$41,881$43,682$45,560$47,519$49,562$51,694
Operating Expenses - - - -$9,662-$16,807-$17,233-$17,671-$18,121-$18,585-$19,063
Mortgage Payment - - - -$39,513-$67,737-$67,737-$67,737-$67,737-$67,737-$67,737
Net Cash Flow - - - -$25,342-$42,663-$41,288-$39,847-$38,339-$36,759-$35,106
Returns
Property Price Appreciation $67,995$71,394$74,964$78,712$82,648$86,780$91,119$95,675$100,459$105,482
Mortgage Paydown - - - $9,777$17,396$18,232$19,109$20,027$20,990$21,999
Net Cash Flow - - - -$25,342-$42,663-$41,288-$39,847-$38,339-$36,759-$35,106
Total Return $67,995$71,394$74,964$63,147$57,381$63,725$70,381$77,364$84,690$92,375
Cumulative Return $67,995$139,389$214,354$277,501$334,883$398,608$468,989$546,354$631,044$723,419
Investment Metrics
Cumulative ROI 25.0% 51.3% 78.8% 85.8% 98.2% 111.0% 124.0% 137.2% 150.5% 164.0%
Cash On Cash - - - -7.8% -12.5% -11.5% -10.5% -9.6% -8.8% -8.0%

Location of d1-120 14th St E, North Vancouver, BC, V7L 2N3

Demographic Information of d1-120 14th St E, North Vancouver, BC, V7L 2N3

Life Stage

Later Years

Employment Type

Service Sector/White Collar

Average Household Income

$108,699.29

Average Number of Children

1.36

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

7.04 %

High school certificate or equivalent

25.22 %

Apprenticeship trade certificate/diploma

6.08 %

College/non-university certificate

15.32 %

University certificate (below bachelor)

3.44 %

University Degree

42.9 %

Commuter

Travel To Work

By Car

60.58 %

By Public Transit

14.4 %

By Walking

18.45 %

By Bicycle

1.73 %

By Other Methods

4.84 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

89.79 %

Houses

10.21 %

Own Vs. Rent