Suite number:
1702 - D1
Project:
Address:
Burnaby, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
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
22.91%
Cumulative Return on Investment in Year 5
103.51%
Property Price at the End of Year 5
$1,349,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$104,690
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 | - | $2,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $221,000 |
| mortgage principal reduction | - | $1,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $124,000 |
| deposit interest | $6,000 | $10,000 | - | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $61,000 | $76,000 | $97,000 | $102,000 | $107,000 | $112,000 | $117,000 | $123,000 | $129,000 | $136,000 | $1,058,000 |
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 | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | $996 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $105,000 |
| mortgage payment | - | $4,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $424,000 |
| total expense investment | $157,000 | $98,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $66,000 | $66,000 | $778,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$96,245 | -$22,405 | $32,000 | $37,000 | $42,000 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $280,000 |
| cumulative roi | $39 | $58 | $76 | $91 | $104 | $115 | $126 | $136 | $146 | $156 | $1,000 |
Perla
Address: Burnaby, British Columbia
Price Range: $990,000 - $1,119,000
Avail. suites: 4
2—3 bd
802—864 SqFt