Suite number:

B

Address:
Burnaby, British Columbia
Developer:
Ledingham McAllister
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
881 sqft
Occupancy Date:
Jan 2024
Price, CAD
$892,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.78%

Cumulative Return on Investment in Year 5

153.14%

Property Price at the End of Year 5

$1,150,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$46,000$49,000$51,000$54,000$57,000$60,000$63,000$66,000$70,000$73,000$589,000
rent income-----------
mortgage principal reduction$22,000$13,000$13,000$14,000$14,000$15,000$16,000$16,000$17,000$18,000$157,000
deposit interest-----------
gst hst rebate-----------
total income return$68,000$61,000$64,000$68,000$71,000$75,000$79,000$83,000$87,000$91,000$746,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$43,000$43,000$43,000$43,000$43,000$43,000$43,000$43,000$43,000$43,000$434,000
total expense investment$43,000$43,000$43,000$43,000$43,000$43,000$43,000$43,000$43,000$43,000$434,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$24,000$18,000$21,000$24,000$28,000$31,000$35,000$39,000$43,000$48,000$312,000
cumulative roi$156$149$149$150$153$156$160$164$168$172$2,000
Azure - Bulding 1 and 2
Address: Burnaby, British Columbia
Price Range: $710,000 - $1,551,000
Avail. suites: 42
1—3.5 bd
611—1760 SqFt