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

27.17%

Cumulative Return on Investment in Year 5

119.95%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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---$8,000$16,000$17,000$17,000$18,000$19,000$20,000$115,000
mortgage principal reduction---$4,000$9,000$10,000$10,000$11,000$11,000$12,000$66,000
deposit interest$2,000$7,000$6,000$3,000------$17,000
gst hst rebate---$5,000------$5,000
total income return$39,000$46,000$47,000$63,000$71,000$75,000$78,000$82,000$86,000$91,000$679,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$72,000$36,000--------$108,000
remaining balance payment---$36,000------$36,000
closing cost---$34,000------$34,000
operating expense---$4,000$9,000$9,000$9,000$9,000$10,000$10,000$60,000
mortgage payment---$18,000$36,000$36,000$36,000$36,000$36,000$36,000$235,000
total expense investment$72,000$36,000-$92,000$45,000$45,000$45,000$46,000$46,000$46,000$473,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$32,865$10,000$47,000-$29,005$26,000$29,000$33,000$37,000$41,000$45,000$206,000
cumulative roi$54$79$122$108$120$130$140$149$157$166$1,000
Reign
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,111,000
Avail. suites: 29
0—3.5 bd
397—1556 SqFt