Suite number:
2702
Project:
Address:
Burnaby, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
2422 sqft
Occupancy Date:
Jun 2024
Price, CAD
$1,299,900
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
$1,675,000
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 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $858,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $21,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $225,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $89,000 | $90,000 | $95,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $1,083,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $596,000 |
| total expense investment | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $596,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $29,000 | $31,000 | $35,000 | $40,000 | $45,000 | $50,000 | $55,000 | $61,000 | $67,000 | $74,000 | $488,000 |
| 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