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

25.31%

Cumulative Return on Investment in Year 5

112.76%

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 180 days
$25,000
5% on Occupancy
$25,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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---$3,000$7,000$7,000$8,000$8,000$8,000$9,000$51,000
mortgage principal reduction---$3,000$6,000$7,000$7,000$7,000$8,000$8,000$46,000
deposit interest$1,000$5,000$4,000$2,000------$12,000
gst hst rebate---$5,000------$5,000
total income return$27,000$32,000$33,000$44,000$45,000$48,000$50,000$52,000$55,000$58,000$443,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$50,000$25,000--------$75,000
remaining balance payment---$25,000------$25,000
closing cost---$30,000------$30,000
operating expense---$3,000$5,000$5,000$5,000$6,000$6,000$6,000$36,000
mortgage payment---$13,000$25,000$25,000$25,000$25,000$25,000$25,000$163,000
total expense investment$50,000$25,000-$70,000$30,000$30,000$30,000$31,000$31,000$31,000$328,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$22,763$7,000$33,000-$26,050$15,000$17,000$19,000$22,000$24,000$27,000$116,000
cumulative roi$54$79$122$103$113$121$128$135$142$149$1,000
Reign
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,111,000
Avail. suites: 29
0—3.5 bd
397—1556 SqFt