Suite number:
E1-A
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
853 sqft
Occupancy Date:
Dec 2027
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.94%
Cumulative Return on Investment in Year 5
121.36%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$5 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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | - | - | $27,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $235,000 |
| mortgage principal reduction | - | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $92,000 |
| deposit interest | $2,000 | $7,000 | $5,000 | $295 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $49,000 | $56,000 | $56,000 | $98,000 | $101,000 | $105,000 | $111,000 | $116,000 | $122,000 | $127,000 | $941,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | $45,000 | - | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | - | $90,000 | - | - | - | - | - | - | $90,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $92,000 |
| mortgage payment | - | - | - | $40,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $303,000 |
| total expense investment | $45,000 | $45,000 | - | $177,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $611,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $11,000 | $56,000 | -$79,390 | $44,000 | $49,000 | $53,000 | $58,000 | $64,000 | $69,000 | $330,000 |
| cumulative roi | $109 | $117 | $180 | $104 | $121 | $137 | $152 | $167 | $182 | $196 | $1,000 |
Ethos
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,100,000
Avail. suites: 4
1—3.5 bd
412—1034 SqFt