Suite number:

A

Project:
Address:
Burnaby, British Columbia
Developer:
Keltic Canada Development
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
473 sqft
Occupancy Date:
Mar 2026
Price, CAD
$568,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

19.41%

Cumulative Return on Investment in Year 5

87.51%

Property Price at the End of Year 5

$733,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$28,445
5% on Occupancy
$28,445
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$29,000$31,000$33,000$34,000$36,000$38,000$40,000$42,000$44,000$47,000$375,000
rent income-$6,000$9,000$9,000$9,000$10,000$10,000$11,000$11,000$11,000$85,000
mortgage principal reduction-$5,000$8,000$8,000$8,000$9,000$9,000$9,000$10,000$10,000$76,000
deposit interest$2,000$796--------$3,000
gst hst rebate-$5,000--------$5,000
total income return$32,000$47,000$49,000$51,000$54,000$56,000$59,000$62,000$65,000$69,000$545,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$57,000---------$57,000
remaining balance payment-$57,000--------$57,000
closing cost-$29,000--------$29,000
operating expense-$4,000$6,000$6,000$6,000$6,000$7,000$7,000$7,000$7,000$56,000
mortgage payment-$18,000$28,000$28,000$28,000$28,000$28,000$28,000$28,000$28,000$240,000
total expense investment$57,000$109,000$34,000$34,000$34,000$34,000$34,000$35,000$35,000$35,000$439,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$25,169-$61,254$15,000$18,000$20,000$22,000$25,000$28,000$31,000$34,000$105,000
cumulative roi$56$47$63$76$88$98$107$115$124$132$905
O2 Metrotown
Address: Burnaby, British Columbia
Price Range: $569,000 - $1,248,000
Avail. suites: 12
0—3 bd
473—1977 SqFt