Suite number:
201 - D
Project:
Address:
Burnaby, British Columbia
Developer:
Polygon Homes
Property type:
condo
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
24.29%
Cumulative Return on Investment in Year 5
109.56%
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 | $653,000 |
| rent income | - | - | $23,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $229,000 |
| mortgage principal reduction | - | - | $12,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $119,000 |
| deposit interest | $6,000 | $12,000 | $226 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $66,000 | $97,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $1,024,000 |
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 | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | $11,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $109,000 |
| mortgage payment | - | - | $44,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $381,000 |
| total expense investment | $148,000 | $49,000 | $93,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $726,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$91,151 | $16,000 | $3,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $298,000 |
| cumulative roi | $39 | $62 | $80 | $96 | $110 | $122 | $134 | $145 | $156 | $167 | $1,000 |
Perla
Address: Burnaby, British Columbia
Price Range: $990,000 - $1,119,000
Avail. suites: 4
2—3 bd
802—864 SqFt