Suite number:
2D
Project:
Address:
Burnaby, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1074 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.94%
Cumulative Return on Investment in Year 5
107.23%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 60 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 | - | $35,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $399,000 |
| mortgage principal reduction | - | $13,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $152,000 |
| deposit interest | $4,000 | $141 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $61,000 | $113,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $148,000 | $156,000 | $163,000 | $1,287,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $110,000 | - | - | - | - | - | - | - | - | - | $110,000 |
| remaining balance payment | - | $110,000 | - | - | - | - | - | - | - | - | $110,000 |
| closing cost | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | $12,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $136,000 |
| mortgage payment | - | $49,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $477,000 |
| total expense investment | $110,000 | $211,000 | $67,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $873,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$48,507 | -$98,435 | $50,000 | $55,000 | $61,000 | $66,000 | $72,000 | $79,000 | $85,000 | $92,000 | $415,000 |
| cumulative roi | $56 | $50 | $71 | $90 | $107 | $124 | $141 | $157 | $173 | $190 | $1,000 |
Artesia
Address: Burnaby, British Columbia
Price Range: $600,000 - $1,600,000
Avail. suites: 15
1—3.5 bd
557—1429 SqFt