Suite number:
201 - D
Project:
Address:
Burnaby, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
850 sqft
Occupancy Date:
Dec 2026
Price, CAD
$989,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.21%
Cumulative Return on Investment in Year 5
104.94%
Property Price at the End of Year 5
$1,275,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$98,990
5% in 180 days
$49,495
5% on Occupancy
$49,495
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 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $654,000 |
| rent income | - | $2,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $234,000 |
| mortgage principal reduction | - | $996 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $118,000 |
| deposit interest | $6,000 | $10,000 | - | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $72,000 | $94,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $1,026,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $148,000 | $49,000 | - | - | - | - | - | - | - | - | $198,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $39,000 | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | - | $1,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $108,000 |
| mortgage payment | - | $4,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $401,000 |
| total expense investment | $148,000 | $94,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $746,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$91,005 | -$21,835 | $32,000 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $62,000 | $68,000 | $280,000 |
| cumulative roi | $39 | $58 | $76 | $92 | $105 | $117 | $128 | $139 | $150 | $161 | $1,000 |
Perla
Address: Burnaby, British Columbia
Price Range: $990,000 - $1,119,000
Avail. suites: 4
2—3 bd
802—864 SqFt