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
25.84%
Cumulative Return on Investment in Year 5
115.89%
Property Price at the End of Year 5
$1,275,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$88,990
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 | - | - | $19,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $223,000 |
| mortgage principal reduction | - | - | $10,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $124,000 |
| deposit interest | $6,000 | $12,000 | $2,000 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $66,000 | $93,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $126,000 | $133,000 | $1,025,000 |
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 | - | - | $9,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $106,000 |
| mortgage payment | - | - | $34,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $352,000 |
| total expense investment | $148,000 | $49,000 | $81,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $694,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$91,151 | $16,000 | $12,000 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $332,000 |
| cumulative roi | $39 | $62 | $83 | $101 | $116 | $130 | $143 | $155 | $167 | $179 | $1,000 |
There are two sides to the vibrant neighborhood of Metrotown, and Perla has the best of both worlds. Take the elevator down and head West; within a few minutes, you will be surrounded by the tall Douglas Fir and Cedar trees in Central Park – a 210-ac...
Address: Burnaby, British Columbia
Price Range: $990,000 - $1,119,000
Avail. suites: 4
2—3 bd
802—864 SqFt