Suite number:
B3
Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1423 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.66%
Cumulative Return on Investment in Year 5
124.10%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$5 at Signing
Total up to 5% in -120 days
$55,000
5% in 61 days
$55,000
5% on Occupancy
$55,000
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | - | - | $46,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $457,000 |
| mortgage principal reduction | - | - | $12,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $127,000 |
| deposit interest | $9,000 | $9,000 | $212 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $66,000 | $69,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $160,000 | $168,000 | $176,000 | $1,333,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $165,000 | - | - | - | - | - | - | - | - | - | $165,000 |
| remaining balance payment | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | $17,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $159,000 |
| mortgage payment | - | - | $50,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $436,000 |
| total expense investment | $165,000 | - | $164,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $857,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$99,410 | $69,000 | -$37,473 | $58,000 | $64,000 | $71,000 | $77,000 | $84,000 | $91,000 | $99,000 | $476,000 |
| cumulative roi | $40 | $81 | $82 | $103 | $124 | $144 | $165 | $186 | $207 | $230 | $1,000 |
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt