Suite number:
C2
Project:
Address:
Burnaby, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
906 sqft
Occupancy Date:
Sep 2025
$720,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.99%
Cumulative Return on Investment in Year 5
107.08%
Property Price at the End of Year 5
$928,000
Deposit Schedule
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 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $475,000 |
rent income | - | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $284,000 |
mortgage principal reduction | - | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $108,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
total income return | $37,000 | $81,000 | $80,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $872,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | $144,000 | - | - | - | - | - | - | - | - | - | $144,000 |
closing cost | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
operating expense | - | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $110,000 |
mortgage payment | - | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $297,000 |
total expense investment | $176,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $583,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$139,067 | $37,000 | $36,000 | $39,000 | $43,000 | $46,000 | $50,000 | $54,000 | $59,000 | $63,000 | $289,000 |
cumulative roi | $21 | $48 | $69 | $89 | $107 | $125 | $143 | $161 | $179 | $198 | $1,000 |
Arbour is Intergulf Development Group's latest community coming to SFU UniverCity. Inspired by its setting on the edge of UniverCity, Arbour is your gateway to a renowned Burnaby Mountain lifestyle comprised of 1, 2, & 3 bedroom condos and 3 bedroom ...
Address: Burnaby, British Columbia
Price Range: $550,000 - $920,000
Avail. suites: 14
1—3.5 bd
675—1888 SqFt