Suite number:

B1

Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1024 sqft
Occupancy Date:
Jan 2027
Price, CAD
$850,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

27.81%

Cumulative Return on Investment in Year 5

120.36%

Property Price at the End of Year 5

$1,096,000

Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$42,545
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$44,000$47,000$49,000$52,000$54,000$57,000$60,000$63,000$66,000$70,000$562,000
rent income--$30,000$37,000$39,000$41,000$42,000$44,000$46,000$48,000$327,000
mortgage principal reduction--$10,000$12,000$13,000$13,000$14,000$15,000$15,000$16,000$108,000
deposit interest$2,000$2,000$330-------$5,000
gst hst rebate--$5,000-------$5,000
total income return$46,000$49,000$94,000$101,000$106,000$111,000$116,000$122,000$127,000$133,000$1,006,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$43,000---------$43,000
remaining balance payment--$128,000-------$128,000
closing cost--$35,000-------$35,000
operating expense--$11,000$13,000$14,000$14,000$15,000$15,000$15,000$16,000$113,000
mortgage payment--$32,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$305,000
total expense investment$43,000-$206,000$52,000$53,000$53,000$54,000$54,000$54,000$55,000$623,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$4,000$49,000-$111,681$49,000$53,000$58,000$63,000$68,000$73,000$78,000$383,000
cumulative roi$109$223$75$98$120$142$164$186$209$234$2,000
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