Suite number:
BB1B
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1098 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,148,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.83%
Cumulative Return on Investment in Year 5
95.46%
Property Price at the End of Year 5
$1,479,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$57,400
5% on Occupancy
$57,400
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 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $758,000 |
| rent income | - | - | $26,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $340,000 |
| mortgage principal reduction | - | - | $9,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $128,000 |
| deposit interest | $6,000 | $4,000 | $983 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $65,000 | $67,000 | $107,000 | $124,000 | $130,000 | $136,000 | $143,000 | $149,000 | $157,000 | $164,000 | $1,242,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | -$57,400 | $57,000 | - | - | - | - | - | - | - | $115,000 |
| remaining balance payment | - | - | $115,000 | - | - | - | - | - | - | - | $115,000 |
| closing cost | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | $10,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $130,000 |
| mortgage payment | - | - | $38,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $441,000 |
| total expense investment | $115,000 | -$57,400 | $263,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $76,000 | $843,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,328 | $125,000 | -$156,477 | $50,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $89,000 | $399,000 |
| cumulative roi | $57 | $116 | $63 | $80 | $95 | $110 | $124 | $138 | $151 | $165 | $1,000 |
The Amazing Brentwood - Tower 6
Address: Burnaby, British Columbia
Price Range: $618,000 - $1,380,000
Avail. suites: 14
0—3 bd
540—1344 SqFt