Suite number:

B2 - SOUTH

Project:
Address:
Burnaby, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
592 sqft
Occupancy Date:
Dec 2028
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

28.20%

Cumulative Return on Investment in Year 5

124.59%

Property Price at the End of Year 5

$902,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,000
5% in 180 days
$35,000
5% on Occupancy
$35,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$36,000$38,000$40,000$42,000$45,000$47,000$49,000$52,000$55,000$57,000$462,000
rent income---$10,000$21,000$22,000$23,000$24,000$25,000$26,000$151,000
mortgage principal reduction---$4,000$9,000$9,000$10,000$10,000$11,000$11,000$64,000
deposit interest$2,000$6,000$5,000$2,000------$16,000
gst hst rebate---$5,000------$5,000
total income return$38,000$45,000$46,000$64,000$75,000$78,000$82,000$86,000$90,000$95,000$699,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$70,000$35,000--------$105,000
remaining balance payment---$35,000------$35,000
closing cost---$34,000------$34,000
operating expense---$4,000$9,000$9,000$9,000$9,000$9,000$10,000$59,000
mortgage payment---$18,000$35,000$35,000$35,000$35,000$35,000$35,000$228,000
total expense investment$70,000$35,000-$90,000$44,000$44,000$44,000$44,000$44,000$45,000$460,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$31,868$10,000$46,000-$25,856$31,000$34,000$38,000$42,000$46,000$50,000$238,000
cumulative roi$54$79$122$109$125$138$151$164$176$188$1,000
Reign
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,111,000
Avail. suites: 29
0—3.5 bd
397—1556 SqFt