Suite number:
1702 D1
Project:
Address:
Burnaby, British Columbia
Developer:
Polygon Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
802 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,046,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.53%
Cumulative Return on Investment in Year 5
114.40%
Property Price at the End of Year 5
$1,349,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$94,690
5% in 180 days
$52,345
5% on Occupancy
$52,345
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 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $691,000 |
| rent income | - | - | $18,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $211,000 |
| mortgage principal reduction | - | - | $11,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $131,000 |
| deposit interest | $6,000 | $12,000 | $2,000 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $61,000 | $70,000 | $96,000 | $103,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $1,059,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $157,000 | $52,000 | - | - | - | - | - | - | - | - | $209,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $39,000 | - | - | - | - | - | - | - | $39,000 |
| operating expense | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $103,000 |
| mortgage payment | - | - | $36,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $372,000 |
| total expense investment | $157,000 | $52,000 | $84,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $63,000 | $723,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$96,400 | $17,000 | $12,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $68,000 | $74,000 | $335,000 |
| cumulative roi | $39 | $62 | $83 | $100 | $114 | $128 | $140 | $151 | $162 | $173 | $1,000 |
There are two sides to the vibrant neighborhood of Metrotown, and Perla has the best of both worlds. Take the elevator down and head West; within a few minutes, you will be surrounded by the tall Douglas Fir and Cedar trees in Central Park – a 210-ac...
Address: Burnaby, British Columbia
Price Range: $990,000 - $1,119,000
Avail. suites: 4
2—3 bd
802—864 SqFt