Suite number:
Ph 1
Project:
Address:
Burnaby, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
2251 sqft
Occupancy Date:
Jun 2024
Price, CAD
$1,950,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.05%
Cumulative Return on Investment in Year 5
160.47%
Property Price at the End of Year 5
$2,513,000
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 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $145,000 | $152,000 | $160,000 | $1,287,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $32,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $338,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $134,000 | $135,000 | $142,000 | $149,000 | $157,000 | $164,000 | $173,000 | $181,000 | $190,000 | $200,000 | $1,625,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $894,000 |
| total expense investment | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $894,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $44,000 | $46,000 | $53,000 | $60,000 | $67,000 | $75,000 | $83,000 | $92,000 | $101,000 | $110,000 | $731,000 |
| cumulative roi | $149 | $151 | $153 | $157 | $160 | $164 | $168 | $173 | $177 | $182 | $2,000 |
Rising above Brentwood, Tailor is a design statement from afar and up close. Modern architecture is paired with a rare level of intimacy and connection. While comfort and style flow throughout, living here also feels smart. Now, after a few thought...
Address: Burnaby, British Columbia
Price Range: $1,300,000 - $1,950,000
Avail. suites: 18
2—3 bd
2244—2951 SqFt