Suite number:
C1
Project:
Address:
Burnaby, British Columbia
Developer:
Keltic Canada Development
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
807 sqft
Occupancy Date:
Mar 2026
Price, CAD
$949,900
Available
ROI
14,61%
Monthly Expenses
- condo fees— $468
- property taxes— $237
- property management— $121
- repairs and maintenance— $61
Total: $887
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.14%
Cumulative Return on Investment in Year 5
94.78%
Property Price at the End of Year 5
$1,224,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$47,495
5% on Occupancy
$47,495
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $627,000 |
| rent income | - | $20,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $247,000 |
| mortgage principal reduction | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $126,000 |
| deposit interest | $4,000 | $628 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $53,000 | $87,000 | $91,000 | $96,000 | $101,000 | $105,000 | $111,000 | $116,000 | $122,000 | $128,000 | $1,009,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $95,000 | - | - | - | - | - | - | - | - | - | $95,000 |
| remaining balance payment | - | $95,000 | - | - | - | - | - | - | - | - | $95,000 |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $9,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $103,000 |
| mortgage payment | - | $40,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $420,000 |
| total expense investment | $95,000 | $182,000 | $58,000 | $59,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $752,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,035 | -$95,012 | $33,000 | $37,000 | $42,000 | $46,000 | $51,000 | $56,000 | $62,000 | $67,000 | $257,000 |
| cumulative roi | $56 | $48 | $66 | $81 | $95 | $107 | $119 | $131 | $142 | $153 | $998 |
O2 Metrotown
Address: Burnaby, British Columbia
Price Range: $569,000 - $1,248,000
Avail. suites: 12
0—3 bd
473—1977 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.