Suite number:
F
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1034 sqft
Occupancy Date:
Dec 2027
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.36%
Cumulative Return on Investment in Year 5
119.04%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$5 at Signing
Total up to 5% in 150 days
$55,000
5% on Occupancy
$55,000
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | - | - | - | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $46,000 | $288,000 |
| mortgage principal reduction | - | - | - | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $110,000 |
| deposit interest | $3,000 | $9,000 | $5,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $60,000 | $69,000 | $69,000 | $121,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $1,146,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $55,000 | - | - | - | - | - | - | - | - | $110,000 |
| remaining balance payment | - | - | $110,000 | - | - | - | - | - | - | - | $110,000 |
| closing cost | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | - | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $111,000 |
| mortgage payment | - | - | - | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $386,000 |
| total expense investment | $55,000 | $55,000 | $152,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $758,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | $14,000 | -$82,837 | $51,000 | $52,000 | $57,000 | $63,000 | $69,000 | $76,000 | $83,000 | $388,000 |
| cumulative roi | $109 | $117 | $81 | $102 | $119 | $134 | $149 | $163 | $176 | $190 | $1,000 |
Ethos
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,100,000
Avail. suites: 4
1—3.5 bd
412—1034 SqFt