Suite number:

403

Project:
Address:
Burnaby, British Columbia
Developer:
IMANI Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1020 sqft
Occupancy Date:
Oct 2023
Price, CAD
$1,249,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.85%

Cumulative Return on Investment in Year 5

154.84%

Property Price at the End of Year 5

$1,610,000

Deposit Schedule
Total up to 10% in 7 days
$124,990
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$65,000$68,000$72,000$76,000$80,000$84,000$88,000$93,000$97,000$103,000$825,000
rent income-----------
mortgage principal reduction$34,000$18,000$19,000$19,000$20,000$21,000$22,000$23,000$24,000$25,000$227,000
deposit interest-----------
gst hst rebate-----------
total income return$99,000$86,000$90,000$95,000$100,000$105,000$110,000$116,000$122,000$128,000$1,051,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$608,000
total expense investment$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$608,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$38,000$25,000$30,000$34,000$39,000$44,000$49,000$55,000$61,000$67,000$443,000
cumulative roi$163$152$151$152$155$158$161$165$169$173$2,000
Akimbo
Address: Burnaby, British Columbia
Price Range: $690,000 - $3,200,000
Avail. suites: 9
1—3.5 bd
535—2050 SqFt