Suite number:
D
Project:
Address:
Burnaby, British Columbia
Developer:
Keltic Canada Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1100 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,247,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.71%
Cumulative Return on Investment in Year 5
101.47%
Property Price at the End of Year 5
$1,608,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$62,395
5% on Occupancy
$62,395
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 | $65,000 | $68,000 | $72,000 | $76,000 | $79,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $824,000 |
| rent income | - | $32,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $403,000 |
| mortgage principal reduction | - | $13,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $165,000 |
| deposit interest | $5,000 | $825 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $70,000 | $119,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $1,402,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $125,000 | - | - | - | - | - | - | - | - | - | $125,000 |
| remaining balance payment | - | $125,000 | - | - | - | - | - | - | - | - | $125,000 |
| closing cost | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $12,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $145,000 |
| mortgage payment | - | $52,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $552,000 |
| total expense investment | $125,000 | $234,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $80,000 | $80,000 | $80,000 | $991,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$55,222 | -$114,918 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $90,000 | $98,000 | $411,000 |
| cumulative roi | $56 | $49 | $69 | $86 | $101 | $116 | $130 | $144 | $158 | $172 | $1,000 |
O2 Metrotown
Address: Burnaby, British Columbia
Price Range: $569,000 - $1,248,000
Avail. suites: 12
0—3 bd
473—1977 SqFt