Suite number:
B1 - NORTH
Project:
Address:
Burnaby, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
668 sqft
Occupancy Date:
Dec 2028
Price, CAD
$721,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.15%
Cumulative Return on Investment in Year 5
115.80%
Property Price at the End of Year 5
$930,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$36,095
5% in 180 days
$36,095
5% on Occupancy
$36,095
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 | $37,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $476,000 |
| rent income | - | - | - | $12,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $120,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $69,000 |
| deposit interest | $2,000 | $7,000 | $6,000 | $1,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $46,000 | $47,000 | $68,000 | $71,000 | $75,000 | $79,000 | $82,000 | $87,000 | $91,000 | $686,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | $36,000 | - | - | - | - | - | - | - | - | $108,000 |
| remaining balance payment | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| closing cost | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $62,000 |
| mortgage payment | - | - | - | $27,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $244,000 |
| total expense investment | $72,000 | $36,000 | - | $104,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $485,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,876 | $10,000 | $47,000 | -$35,189 | $26,000 | $30,000 | $33,000 | $37,000 | $41,000 | $45,000 | $201,000 |
| cumulative roi | $54 | $79 | $122 | $104 | $116 | $126 | $136 | $145 | $154 | $163 | $1,000 |
Reign
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,111,000
Avail. suites: 29
0—3.5 bd
397—1556 SqFt