Suite number:
B4
Project:
Address:
Burnaby, British Columbia
Developer:
Bosa Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
495 sqft
Occupancy Date:
Dec 2028
Price, CAD
$725,000
Available
ROI
16,25%
Monthly Expenses
- condo fees— $337
- property taxes— $181
- property management— $59
- repairs and maintenance— $30
Total: $607
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.67%
Cumulative Return on Investment in Year 5
127.20%
Property Price at the End of Year 5
$934,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$36,250
5% in 360 days
$36,250
5% on Occupancy
$36,250
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $478,000 |
| rent income | - | - | - | - | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $77,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $61,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | $5,000 | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $45,000 | $47,000 | $49,000 | $72,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $640,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $109,000 | - | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| closing cost | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $46,000 |
| mortgage payment | - | - | - | - | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $218,000 |
| total expense investment | $109,000 | - | - | $70,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $443,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$69,275 | $45,000 | $47,000 | -$21,056 | $28,000 | $26,000 | $30,000 | $33,000 | $37,000 | $41,000 | $197,000 |
| cumulative roi | $36 | $78 | $122 | $113 | $127 | $135 | $143 | $150 | $156 | $163 | $1,000 |
Solhouse 6035
Address: Burnaby, British Columbia
Price Range: $650,000 - $1,425,000
Avail. suites: 14
0—3 bd
457—1117 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.