Suite number:
Plan C1
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
663 sqft
Occupancy Date:
Jan 2029
Price, CAD
$819,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.08%
Cumulative Return on Investment in Year 5
132.07%
Property Price at the End of Year 5
$1,056,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$40,995
5% on Occupancy
$40,995
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $541,000 |
| rent income | - | - | - | - | $21,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $153,000 |
| mortgage principal reduction | - | - | - | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $70,000 |
| deposit interest | $2,000 | $6,000 | $4,000 | $4,000 | $339 | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $51,000 | $51,000 | $54,000 | $89,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $787,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | $41,000 | - | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | - | - | - | - | $82,000 | - | - | - | - | - | $82,000 |
| closing cost | - | - | - | - | $34,000 | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | - | $9,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $65,000 |
| mortgage payment | - | - | - | - | $37,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $236,000 |
| total expense investment | $41,000 | $41,000 | - | - | $162,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $499,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $10,000 | $51,000 | $54,000 | -$73,638 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $288,000 |
| cumulative roi | $109 | $117 | $180 | $245 | $132 | $146 | $158 | $171 | $182 | $194 | $2,000 |
Citizen
Address: Burnaby, British Columbia
Price Range: $599,000 - $820,000
Avail. suites: 11
1—1.5 bd
459—667 SqFt