Suite number:

A1

Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
941 sqft
Occupancy Date:
Jan 2027
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

28.40%

Cumulative Return on Investment in Year 5

127.05%

Property Price at the End of Year 5

$1,031,000

Deposit Schedule
$5 at Signing
Total up to 5% in 0 days
$40,000
5% in 0 days
$40,000
5% on Occupancy
$40,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$41,000$44,000$46,000$48,000$51,000$54,000$56,000$59,000$62,000$66,000$528,000
rent income--$28,000$34,000$36,000$37,000$39,000$40,000$42,000$44,000$300,000
mortgage principal reduction--$9,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$102,000
deposit interest$6,000$6,000$930-------$13,000
gst hst rebate--$5,000-------$5,000
total income return$48,000$50,000$89,000$94,000$99,000$103,000$108,000$113,000$119,000$124,000$948,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$120,000---------$120,000
remaining balance payment--$40,000-------$40,000
closing cost--$34,000-------$34,000
operating expense--$10,000$13,000$13,000$14,000$14,000$15,000$15,000$15,000$109,000
mortgage payment--$31,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$287,000
total expense investment$120,000-$115,000$49,000$50,000$50,000$51,000$51,000$52,000$52,000$590,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$72,307$50,000-$26,082$45,000$49,000$53,000$58,000$62,000$67,000$72,000$358,000
cumulative roi$40$81$83$105$127$148$169$190$212$235$1,000
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt