Suite number:
A
Project:
Address:
Burnaby, British Columbia
Developer:
Boffo Developments Ltd
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
777 sqft
Occupancy Date:
Nov 2028
Price, CAD
$800,000
Available
ROI
15,74%
Monthly Expenses
- condo fees— $490
- property taxes— $200
- property management— $93
- repairs and maintenance— $47
Total: $829
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.27%
Cumulative Return on Investment in Year 5
110.20%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | - | - | $17,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $120,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $66,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $44,000 | $46,000 | $48,000 | $82,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $718,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | $160,000 | - | - | - | - | - | $160,000 |
| closing cost | - | - | - | - | $36,000 | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $62,000 |
| mortgage payment | - | - | - | - | $37,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $237,000 |
| total expense investment | - | - | - | - | $241,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $495,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $41,000 | $44,000 | $46,000 | $48,000 | -$159,701 | $33,000 | $36,000 | $41,000 | $45,000 | $49,000 | $224,000 |
| cumulative roi | - | - | - | - | $110 | $122 | $132 | $142 | $152 | $161 | $819 |
Bassano
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,580,000
Avail. suites: 9
1—3.5 bd
761—1378 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.