Suite number:
E
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
781 sqft
Occupancy Date:
Dec 2027
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.32%
Cumulative Return on Investment in Year 5
118.87%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$5 at Signing
Total up to 5% in 150 days
$45,000
5% on Occupancy
$45,000
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | - | - | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $218,000 |
| mortgage principal reduction | - | - | - | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $93,000 |
| deposit interest | $2,000 | $7,000 | $5,000 | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $49,000 | $56,000 | $56,000 | $99,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $925,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | $45,000 | - | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | $90,000 | - | - | - | - | - | - | - | $90,000 |
| closing cost | - | - | $36,000 | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $87,000 |
| mortgage payment | - | - | - | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $306,000 |
| total expense investment | $45,000 | $45,000 | $126,000 | $55,000 | $55,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $610,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $11,000 | -$69,565 | $43,000 | $43,000 | $47,000 | $52,000 | $56,000 | $62,000 | $67,000 | $315,000 |
| cumulative roi | $109 | $117 | $80 | $102 | $119 | $134 | $148 | $162 | $175 | $188 | $1,000 |
Ethos
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,100,000
Avail. suites: 4
1—3.5 bd
412—1034 SqFt