Suite number:
B4
Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1232 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.85%
Cumulative Return on Investment in Year 5
115.60%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$5 at Signing
Total up to 5% in 0 days
$55,000
5% in 0 days
$55,000
5% on Occupancy
$55,000
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | - | - | $30,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $328,000 |
| mortgage principal reduction | - | - | $12,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $130,000 |
| deposit interest | $9,000 | $9,000 | $950 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $66,000 | $69,000 | $111,000 | $119,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $158,000 | $1,207,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $165,000 | - | - | - | - | - | - | - | - | - | $165,000 |
| remaining balance payment | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | - | $40,000 | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | - | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $138,000 |
| mortgage payment | - | - | $45,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $419,000 |
| total expense investment | $165,000 | - | $153,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $817,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$99,424 | $69,000 | -$41,688 | $49,000 | $54,000 | $60,000 | $65,000 | $71,000 | $78,000 | $85,000 | $390,000 |
| cumulative roi | $40 | $81 | $81 | $99 | $116 | $131 | $145 | $159 | $173 | $188 | $1,000 |
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt