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
28.64%
Cumulative Return on Investment in Year 5
128.07%
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
| 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 | - | - | $42,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $454,000 |
| mortgage principal reduction | - | - | $12,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $130,000 |
| deposit interest | $9,000 | $9,000 | $950 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $66,000 | $69,000 | $123,000 | $133,000 | $139,000 | $146,000 | $153,000 | $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 | - | - | $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 | - | - | $45,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $419,000 |
| total expense investment | $165,000 | - | $155,000 | $72,000 | $73,000 | $74,000 | $74,000 | $75,000 | $76,000 | $76,000 | $841,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$99,424 | $69,000 | -$32,350 | $61,000 | $66,000 | $72,000 | $79,000 | $85,000 | $92,000 | $100,000 | $492,000 |
| cumulative roi | $40 | $81 | $83 | $106 | $128 | $149 | $171 | $193 | $215 | $239 | $1,000 |
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt