Suite number:
Plan B4
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
613 sqft
Occupancy Date:
Jan 2029
Price, CAD
$779,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.94%
Cumulative Return on Investment in Year 5
136.84%
Property Price at the End of Year 5
$1,005,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$38,990
5% on Occupancy
$38,995
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $515,000 |
| rent income | - | - | - | - | $14,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $135,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $68,000 |
| deposit interest | $2,000 | $6,000 | $4,000 | $4,000 | $1,000 | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $49,000 | $49,000 | $51,000 | $77,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $741,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | $39,000 | - | - | - | - | - | - | - | - | $78,000 |
| remaining balance payment | - | - | - | - | $78,000 | - | - | - | - | - | $78,000 |
| closing cost | - | - | - | - | $34,000 | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | - | $6,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $57,000 |
| mortgage payment | - | - | - | - | $24,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $203,000 |
| total expense investment | $39,000 | $39,000 | - | - | $142,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $450,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $10,000 | $49,000 | $51,000 | -$64,220 | $40,000 | $44,000 | $48,000 | $52,000 | $57,000 | $291,000 |
| cumulative roi | $109 | $117 | $180 | $245 | $137 | $152 | $166 | $179 | $192 | $205 | $2,000 |
At an impressive 66 storeys, Citizen will stand proud as one of Metrotown’s tallest towers, offering a mix of residential, rental, office and retail uses. The tower is comprised of 372 market condos and townhomes, 200 market rental and 73 affordable ...
Address: Burnaby, British Columbia
Price Range: $599,000 - $820,000
Avail. suites: 11
1—1.5 bd
459—667 SqFt