Suite number:
A2
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
815 sqft
Occupancy Date:
Jan 2028
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.34%
Cumulative Return on Investment in Year 5
96.30%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$40,000
5% on Occupancy
$40,000
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | - | $16,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $148,000 |
| mortgage principal reduction | - | - | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $81,000 |
| deposit interest | $4,000 | $3,000 | $3,000 | $461 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $47,000 | $49,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $103,000 | $772,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $80,000 | -$40,000 | $40,000 | - | - | - | - | - | - | - | $80,000 |
| remaining balance payment | - | - | - | $80,000 | - | - | - | - | - | - | $80,000 |
| closing cost | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $80,000 |
| mortgage payment | - | - | - | $32,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $266,000 |
| total expense investment | $80,000 | -$40,000 | $40,000 | $155,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $539,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,375 | $87,000 | $9,000 | -$76,923 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $233,000 |
| cumulative roi | $57 | $116 | $118 | $83 | $96 | $108 | $119 | $130 | $140 | $149 | $1,000 |
The Amazing Brentwood- Tower 6
Address: Burnaby, British Columbia
Price Range: $600,000 - $1,300,000
Avail. suites: 16
0—3 bd
540—1344 SqFt