Suite number:
B
Project:
Address:
Burnaby, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
733 sqft
Occupancy Date:
Dec 2028
Price, CAD
$721,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.35%
Cumulative Return on Investment in Year 5
135.61%
Property Price at the End of Year 5
$930,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$36,095
5% in 120 days
$36,095
5% on Occupancy
$36,095
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 | $37,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $476,000 |
| rent income | - | - | - | - | $16,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $113,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $62,000 |
| deposit interest | $3,000 | $7,000 | $6,000 | $6,000 | $123 | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $46,000 | $47,000 | $49,000 | $75,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $677,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | $36,000 | - | - | - | - | - | - | - | - | $108,000 |
| remaining balance payment | - | - | - | - | $36,000 | - | - | - | - | - | $36,000 |
| closing cost | - | - | - | - | $32,000 | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | - | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $59,000 |
| mortgage payment | - | - | - | - | $32,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $208,000 |
| total expense investment | $72,000 | $36,000 | - | - | $109,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $444,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,256 | $10,000 | $47,000 | $49,000 | -$33,896 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $233,000 |
| cumulative roi | $55 | $80 | $123 | $169 | $136 | $146 | $156 | $165 | $174 | $183 | $1,000 |
Reign
Address: Burnaby, British Columbia
Price Range: $566,000 - $1,111,000
Avail. suites: 10
0—3.5 bd
483—1556 SqFt