Suite number:
E2
Project:
Address:
Burnaby, British Columbia
Developer:
Millennium Development
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
567 sqft
Occupancy Date:
Mar 2028
Price, CAD
$633,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.20%
Cumulative Return on Investment in Year 5
112.38%
Property Price at the End of Year 5
$817,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$31,695
5% in 120 days
$31,695
5% on Occupancy
$31,695
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 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $418,000 |
| rent income | - | - | - | $12,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $104,000 |
| mortgage principal reduction | - | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $63,000 |
| deposit interest | $3,000 | $5,000 | $5,000 | $230 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $40,000 | $41,000 | $63,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $79,000 | $604,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $95,000 | - | - | - | - | - | - | - | - | - | $95,000 |
| remaining balance payment | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| closing cost | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $55,000 |
| mortgage payment | - | - | - | $29,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $220,000 |
| total expense investment | $95,000 | - | - | $100,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $433,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$58,931 | $40,000 | $41,000 | -$36,844 | $23,000 | $26,000 | $29,000 | $32,000 | $36,000 | $39,000 | $170,000 |
| cumulative roi | $38 | $80 | $123 | $100 | $112 | $123 | $133 | $142 | $151 | $159 | $1,000 |
Etoile Gold
Address: Burnaby, British Columbia
Price Range: $605,000 - $1,476,000
Avail. suites: 8
1—3.5 bd
567—2331 SqFt