Suite number:

B3

Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
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

29.95%

Cumulative Return on Investment in Year 5

133.34%

Property Price at the End of Year 5

$1,417,000

Deposit Schedule
$5 at Signing
Total up to 5% in 0 days
$55,000
5% in 0 days
$55,000
5% on Occupancy
$55,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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--$42,000$52,000$54,000$56,000$59,000$61,000$64,000$67,000$454,000
mortgage principal reduction--$13,000$16,000$17,000$17,000$18,000$19,000$20,000$20,000$140,000
deposit interest$9,000$9,000$1,000-------$18,000
gst hst rebate--$5,000-------$5,000
total income return$66,000$69,000$124,000$134,000$141,000$147,000$154,000$162,000$169,000$177,000$1,343,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$165,000---------$165,000
remaining balance payment--$55,000-------$55,000
closing cost--$40,000-------$40,000
operating expense--$15,000$19,000$20,000$20,000$21,000$22,000$22,000$23,000$162,000
mortgage payment--$42,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$395,000
total expense investment$165,000-$152,000$69,000$70,000$71,000$71,000$72,000$73,000$73,000$817,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$99,423$69,000-$28,360$65,000$71,000$77,000$83,000$90,000$97,000$104,000$526,000
cumulative roi$40$81$85$109$133$157$181$206$232$259$1,000
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt