Suite number:
C5
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
826 sqft
Occupancy Date:
Jan 2027
Price, CAD
$799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.20%
Cumulative Return on Investment in Year 5
109.18%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$39,995
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $220,000 |
| mortgage principal reduction | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $102,000 |
| deposit interest | $2,000 | $2,000 | $310 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $46,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $859,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | - | $120,000 | - | - | - | - | - | - | - | $120,000 |
| closing cost | - | - | $34,000 | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | $9,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $90,000 |
| mortgage payment | - | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $287,000 |
| total expense investment | $40,000 | - | $193,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $571,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $46,000 | -$112,270 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $58,000 | $63,000 | $287,000 |
| cumulative roi | $109 | $223 | $73 | $92 | $109 | $125 | $141 | $156 | $170 | $185 | $1,000 |
Umbra at Portwood
Address: Port Moody, British Columbia
Price Range: $640,000 - $1,400,000
Avail. suites: 17
1.5—3 bd
682—1669 SqFt