Suite number:
B1
Project:
Address:
Burnaby, British Columbia
Developer:
Ledingham McAllister
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1202 sqft
Occupancy Date:
Jun 2025
$911,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.55%
Cumulative Return on Investment in Year 5
107.03%
Property Price at the End of Year 5
$1,175,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,595
10% in 120 days
$91,190
15% on Occupancy
$136,785
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $602,000 |
rent income | $11,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $467,000 |
mortgage principal reduction | $3,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $130,000 |
deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
total income return | $69,000 | $105,000 | $109,000 | $115,000 | $120,000 | $126,000 | $132,000 | $138,000 | $144,000 | $151,000 | $1,208,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $274,000 | - | - | - | - | - | - | - | - | - | $274,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
operating expense | $3,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $141,000 |
mortgage payment | $10,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $357,000 |
total expense investment | $323,000 | $52,000 | $52,000 | $53,000 | $53,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $808,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$253,448 | $53,000 | $57,000 | $62,000 | $67,000 | $72,000 | $77,000 | $83,000 | $89,000 | $95,000 | $400,000 |
cumulative roi | $21 | $42 | $63 | $85 | $107 | $130 | $155 | $182 | $210 | $239 | $1,000 |
Luxury and tranquillity define this extraordinary collection of one to three-bedroom homes and extravagant hotel-inspired amenities. Icon's serene setting is truly exceptional, surrounded by exquisite parks and sparkling waterscapes while being conn...
Address: Burnaby, British Columbia
Price Range: $724,000 - $1,212,000
Avail. suites: 8
1—3.5 bd
687—1508 SqFt