Suite number:

B5

Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1270 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

26.02%

Cumulative Return on Investment in Year 5

116.34%

Property Price at the End of Year 5

$1,417,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$57,000$60,000$63,000$67,000$70,000$74,000$78,000$82,000$86,000$90,000$726,000
rent income--$31,000$38,000$40,000$42,000$44,000$46,000$47,000$50,000$338,000
mortgage principal reduction--$12,000$15,000$15,000$16,000$17,000$18,000$18,000$19,000$130,000
deposit interest$9,000$9,000$950-------$18,000
gst hst rebate--$5,000-------$5,000
total income return$66,000$69,000$112,000$120,000$126,000$132,000$138,000$145,000$152,000$159,000$1,217,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$165,000---------$165,000
remaining balance payment--$55,000-------$55,000
closing cost--$40,000-------$40,000
operating expense--$13,000$17,000$17,000$18,000$18,000$19,000$19,000$20,000$141,000
mortgage payment--$45,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$419,000
total expense investment$165,000-$153,000$70,000$71,000$71,000$72,000$72,000$73,000$74,000$821,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$99,424$69,000-$41,083$50,000$55,000$60,000$66,000$72,000$79,000$86,000$396,000
cumulative roi$40$81$81$100$116$132$147$161$176$190$1,000
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt