Suite number:
D2
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
604 sqft
Occupancy Date:
Dec 2027
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.22%
Cumulative Return on Investment in Year 5
119.19%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$5 at Signing
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | - | - | $19,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $167,000 |
| mortgage principal reduction | - | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $61,000 |
| deposit interest | $2,000 | $5,000 | $3,000 | $197 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $37,000 | $38,000 | $68,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $639,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | $30,000 | - | - | - | - | - | - | - | - | $60,000 |
| remaining balance payment | - | - | - | $60,000 | - | - | - | - | - | - | $60,000 |
| closing cost | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $64,000 |
| mortgage payment | - | - | - | $27,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $202,000 |
| total expense investment | $30,000 | $30,000 | - | $125,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $416,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $7,000 | $38,000 | -$56,481 | $30,000 | $33,000 | $37,000 | $40,000 | $43,000 | $47,000 | $222,000 |
| cumulative roi | $109 | $117 | $180 | $101 | $119 | $136 | $151 | $167 | $182 | $198 | $1,000 |
Ethos
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,100,000
Avail. suites: 4
1—3.5 bd
412—1034 SqFt