Suite number:
A - SOUTH
Project:
Address:
Burnaby, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
397 sqft
Occupancy Date:
Dec 2028
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.97%
Cumulative Return on Investment in Year 5
122.05%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$25,000
5% in 120 days
$25,000
5% on Occupancy
$25,000
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | - | $581 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $47,000 |
| mortgage principal reduction | - | - | - | $503 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $42,000 |
| deposit interest | $2,000 | $5,000 | $4,000 | $3,000 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $32,000 | $33,000 | $35,000 | $50,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $439,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $25,000 | - | - | - | - | - | - | - | - | $75,000 |
| remaining balance payment | - | - | - | $25,000 | - | - | - | - | - | - | $25,000 |
| closing cost | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | $429 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $33,000 |
| mortgage payment | - | - | - | $2,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $152,000 |
| total expense investment | $50,000 | $25,000 | - | $57,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $315,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,338 | $7,000 | $33,000 | -$22,330 | $20,000 | $17,000 | $19,000 | $22,000 | $24,000 | $27,000 | $124,000 |
| cumulative roi | $55 | $80 | $123 | $108 | $122 | $129 | $136 | $143 | $149 | $155 | $1,000 |
Reign
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,111,000
Avail. suites: 29
0—3.5 bd
397—1556 SqFt