Suite number:
C5
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
826 sqft
Occupancy Date:
Mar 2026
Price, CAD
$777,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.97%
Cumulative Return on Investment in Year 5
99.17%
Property Price at the End of Year 5
$1,002,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$38,895
5% on Occupancy
$38,895
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $513,000 |
| rent income | - | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $253,000 |
| mortgage principal reduction | - | $8,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $103,000 |
| deposit interest | $4,000 | $426 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $879,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $78,000 | - | - | - | - | - | - | - | - | - | $78,000 |
| remaining balance payment | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $9,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $99,000 |
| mortgage payment | - | $32,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $344,000 |
| total expense investment | $78,000 | $154,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $634,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,426 | -$77,744 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $51,000 | $55,000 | $60,000 | $245,000 |
| cumulative roi | $57 | $49 | $68 | $84 | $99 | $113 | $127 | $140 | $154 | $167 | $1,000 |
Umbra at Portwood
Address: Port Moody, British Columbia
Price Range: $590,000 - $1,400,000
Avail. suites: 19
1.5—3 bd
560—1669 SqFt