Suite number:
C6
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
873 sqft
Occupancy Date:
Mar 2026
Price, CAD
$789,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.75%
Cumulative Return on Investment in Year 5
107.16%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$39,495
5% on Occupancy
$39,495
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $521,000 |
| rent income | - | $25,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $319,000 |
| mortgage principal reduction | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $104,000 |
| deposit interest | $4,000 | $432 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $82,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $955,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| remaining balance payment | - | $79,000 | - | - | - | - | - | - | - | - | $79,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $9,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $109,000 |
| mortgage payment | - | $33,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $349,000 |
| total expense investment | $79,000 | $157,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $651,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,941 | -$74,425 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $63,000 | $68,000 | $304,000 |
| cumulative roi | $57 | $50 | $70 | $89 | $107 | $124 | $142 | $159 | $177 | $195 | $1,000 |
Umbra at Portwood
Address: Port Moody, British Columbia
Price Range: $590,000 - $1,400,000
Avail. suites: 19
1.5—3 bd
560—1669 SqFt