Suite number:
1B
Project:
Address:
Burnaby, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
586 sqft
Occupancy Date:
Dec 2025
$700,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.44%
Cumulative Return on Investment in Year 5
96.29%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 60 days
$15,000
5% on Occupancy
$35,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
rent income | - | $10,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $142,000 |
mortgage principal reduction | - | $7,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $101,000 |
deposit interest | $3,000 | $746 | - | - | - | - | - | - | - | - | $4,000 |
gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
total income return | $39,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $714,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
remaining balance payment | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
operating expense | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $69,000 |
mortgage payment | - | $24,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $281,000 |
total expense investment | $70,000 | $131,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $522,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$30,799 | -$69,598 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $41,000 | $45,000 | $49,000 | $192,000 |
cumulative roi | $56 | $49 | $67 | $83 | $96 | $109 | $120 | $132 | $142 | $153 | $1,000 |
At Artesia, everything flows together — health, wellness, and family life. Located on a quiet, tree-lined street, the residences are the perfect blend of functionality, comfort and modern aesthetics. Artesia’s light-filled interiors, breathtaking vie...
Address: Burnaby, British Columbia
Price Range: $600,000 - $1,600,000
Avail. suites: 15
1—3.5 bd
557—1429 SqFt