Suite number:
D2
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1073 sqft
Occupancy Date:
Jan 2027
Price, CAD
$912,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.63%
Cumulative Return on Investment in Year 5
115.66%
Property Price at the End of Year 5
$1,176,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$45,645
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 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $602,000 |
| rent income | - | - | $31,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $342,000 |
| mortgage principal reduction | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $108,000 |
| deposit interest | $2,000 | $2,000 | $354 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $52,000 | $99,000 | $107,000 | $112,000 | $117,000 | $123,000 | $128,000 | $135,000 | $141,000 | $1,063,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| remaining balance payment | - | - | $137,000 | - | - | - | - | - | - | - | $137,000 |
| closing cost | - | - | $36,000 | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $119,000 |
| mortgage payment | - | - | $37,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $348,000 |
| total expense investment | $46,000 | - | $221,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $685,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $52,000 | -$122,444 | $48,000 | $53,000 | $58,000 | $63,000 | $68,000 | $74,000 | $80,000 | $378,000 |
| cumulative roi | $109 | $223 | $74 | $96 | $116 | $135 | $154 | $174 | $194 | $214 | $1,000 |
Umbra at Portwood
Address: Port Moody, British Columbia
Price Range: $640,000 - $1,400,000
Avail. suites: 17
1.5—3 bd
682—1669 SqFt