Suite number:
2705 - C
Project:
Address:
Burnaby, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
864 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,118,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.90%
Cumulative Return on Investment in Year 5
107.90%
Property Price at the End of Year 5
$1,442,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$111,890
5% in 180 days
$55,945
5% on Occupancy
$55,945
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 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $739,000 |
| rent income | - | $3,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $285,000 |
| mortgage principal reduction | - | $1,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $133,000 |
| deposit interest | $7,000 | $11,000 | - | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $65,000 | $81,000 | $109,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $1,179,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $168,000 | $56,000 | - | - | - | - | - | - | - | - | $224,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $42,000 | - | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | $1,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $117,000 |
| mortgage payment | - | $5,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $453,000 |
| total expense investment | $168,000 | $104,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $836,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$102,864 | -$22,569 | $39,000 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $73,000 | $80,000 | $344,000 |
| cumulative roi | $39 | $58 | $77 | $94 | $108 | $121 | $133 | $145 | $157 | $169 | $1,000 |
Perla
Address: Burnaby, British Columbia
Price Range: $990,000 - $1,119,000
Avail. suites: 4
2—3 bd
802—864 SqFt