Suite number:
B1A
Project:
Address:
Burnaby, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
894 sqft
Occupancy Date:
Sep 2025
Price, CAD
$550,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.07%
Cumulative Return on Investment in Year 5
103.61%
Property Price at the End of Year 5
$709,000
Deposit Schedule
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| rent income | - | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $224,000 |
| mortgage principal reduction | - | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $82,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $64,000 | $62,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $674,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $110,000 | - | - | - | - | - | - | - | - | - | $110,000 |
| closing cost | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $98,000 |
| mortgage payment | - | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $227,000 |
| total expense investment | $139,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $38,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$110,481 | $29,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $44,000 | $48,000 | $210,000 |
| cumulative roi | $21 | $47 | $67 | $86 | $104 | $121 | $137 | $154 | $171 | $189 | $1,000 |
Arbour is Intergulf Development Group's latest community coming to SFU UniverCity. Inspired by its setting on the edge of UniverCity, Arbour is your gateway to a renowned Burnaby Mountain lifestyle comprised of 1, 2, & 3 bedroom condos and 3 bedroom ...
Address: Burnaby, British Columbia
Price Range: $550,000 - $920,000
Avail. suites: 14
1—3.5 bd
675—1888 SqFt