Suite number:
Ph 3D
Project:
Address:
Burnaby, British Columbia
Developer:
Amacon
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1911 sqft
Occupancy Date:
Jan 2023
Price, CAD
$1,800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.50%
Cumulative Return on Investment in Year 5
171.84%
Property Price at the End of Year 5
$2,319,000
Deposit Schedule
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 | $93,000 | $98,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $148,000 | $1,188,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $70,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $369,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $163,000 | $127,000 | $133,000 | $140,000 | $146,000 | $154,000 | $161,000 | $169,000 | $178,000 | $187,000 | $1,557,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $825,000 |
| total expense investment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $825,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $81,000 | $44,000 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $104,000 | $732,000 |
| cumulative roi | $198 | $176 | $171 | $170 | $172 | $174 | $177 | $181 | $185 | $189 | $2,000 |
Alaska is a boutique collection of one, two and three bedroom concrete condos and loft homes. Located in a prime walkable area on Brentwood's serene Alaska Street, shopping, restaurants and both rapid transit and major commuter routes are all moments...
Address: Burnaby, British Columbia
Price Range: $1,800,000 - $1,800,000
Avail. suites: 1
3 bd
1911 SqFt