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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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