Suite number:
D1
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1051 sqft
Occupancy Date:
Jan 2027
Price, CAD
$925,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.39%
Cumulative Return on Investment in Year 5
114.61%
Property Price at the End of Year 5
$1,193,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$46,295
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 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $611,000 |
| rent income | - | - | $31,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $335,000 |
| mortgage principal reduction | - | - | $10,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $110,000 |
| deposit interest | $2,000 | $2,000 | $359 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $53,000 | $99,000 | $107,000 | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $141,000 | $1,066,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| remaining balance payment | - | - | $139,000 | - | - | - | - | - | - | - | $139,000 |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $117,000 |
| mortgage payment | - | - | $38,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $353,000 |
| total expense investment | $46,000 | - | $224,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $692,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $53,000 | -$124,779 | $48,000 | $53,000 | $58,000 | $63,000 | $68,000 | $74,000 | $80,000 | $375,000 |
| cumulative roi | $109 | $223 | $74 | $95 | $115 | $133 | $152 | $171 | $190 | $209 | $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