Suite number:
B2
Project:
Address:
Burnaby, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
675 sqft
Occupancy Date:
Sep 2025
Price, CAD
$550,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.82%
Cumulative Return on Investment in Year 5
90.36%
Property Price at the End of Year 5
$709,000
Deposit Schedule
$5 at Signing
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| rent income | $4,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $175,000 |
| mortgage principal reduction | $2,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $77,000 |
| deposit interest | $987 | - | - | - | - | - | - | - | - | - | $987 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $621,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| remaining balance payment | $83,000 | - | - | - | - | - | - | - | - | - | $83,000 |
| closing cost | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | $2,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $78,000 |
| mortgage payment | $7,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $255,000 |
| total expense investment | $149,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $473,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$109,175 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $148,000 |
| cumulative roi | $25 | $45 | $62 | $77 | $90 | $103 | $115 | $127 | $139 | $151 | $935 |
Arbour
Address: Burnaby, British Columbia
Price Range: $550,000 - $920,000
Avail. suites: 14
1—3.5 bd
675—1888 SqFt