Suite number:
Plan A1b
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
459 sqft
Occupancy Date:
Jan 2029
Price, CAD
$598,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.96%
Cumulative Return on Investment in Year 5
125.05%
Property Price at the End of Year 5
$772,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$29,945
5% on Occupancy
$29,945
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 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $395,000 |
| rent income | - | - | - | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $71,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $51,000 |
| deposit interest | $2,000 | $5,000 | $3,000 | $3,000 | $247 | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $37,000 | $38,000 | $39,000 | $60,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $535,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | $30,000 | - | - | - | - | - | - | - | - | $60,000 |
| remaining balance payment | - | - | - | - | $60,000 | - | - | - | - | - | $60,000 |
| closing cost | - | - | - | - | $30,000 | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $42,000 |
| mortgage payment | - | - | - | - | $27,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $172,000 |
| total expense investment | $30,000 | $30,000 | - | - | $123,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $364,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $7,000 | $38,000 | $39,000 | -$62,309 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $171,000 |
| cumulative roi | $109 | $117 | $180 | $245 | $125 | $134 | $143 | $151 | $159 | $166 | $2,000 |
Citizen
Address: Burnaby, British Columbia
Price Range: $599,000 - $820,000
Avail. suites: 11
1—1.5 bd
459—667 SqFt