Suite number:

A

Project:
Address:
Burnaby, British Columbia
Developer:
Boffo Developments Ltd
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
777 sqft
Occupancy Date:
Nov 2028
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

30.44%

Cumulative Return on Investment in Year 5

112.98%

Property Price at the End of Year 5

$1,031,000

Deposit Schedule
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----$17,000$19,000$20,000$21,000$21,000$22,000$120,000
mortgage principal reduction----$10,000$12,000$12,000$13,000$13,000$14,000$74,000
deposit interest-----------
gst hst rebate----$5,000-----$5,000
total income return$41,000$44,000$46,000$48,000$83,000$84,000$88,000$93,000$97,000$102,000$726,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment----$160,000-----$160,000
closing cost----$34,000-----$34,000
operating expense----$9,000$10,000$11,000$11,000$11,000$12,000$64,000
mortgage payment----$34,000$37,000$37,000$37,000$37,000$37,000$217,000
total expense investment----$237,000$47,000$47,000$48,000$48,000$48,000$475,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$41,000$44,000$46,000$48,000-$153,808$37,000$41,000$45,000$49,000$53,000$252,000
cumulative roi----$113$127$139$150$161$172$863
Bassano
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,580,000
Avail. suites: 9
1—3.5 bd
761—1378 SqFt