Suite number:

D1

Project:
Address:
Burnaby, British Columbia
Developer:
Millennium Development
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
673 sqft
Occupancy Date:
Jun 2027
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

23.66%

Cumulative Return on Investment in Year 5

106.62%

Property Price at the End of Year 5

$902,000

Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$35,000
5% in 120 days
$35,000
5% on Occupancy
$35,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$36,000$38,000$40,000$42,000$45,000$47,000$49,000$52,000$55,000$57,000$462,000
rent income-$6,000$24,000$25,000$26,000$27,000$28,000$29,000$31,000$32,000$227,000
mortgage principal reduction-$2,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$85,000
deposit interest$4,000$4,000--------$8,000
gst hst rebate-$5,000--------$5,000
total income return$40,000$55,000$73,000$76,000$80,000$84,000$88,000$92,000$97,000$102,000$787,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$105,000---------$105,000
remaining balance payment-$35,000--------$35,000
closing cost-$34,000--------$34,000
operating expense-$2,000$9,000$10,000$10,000$10,000$10,000$11,000$11,000$11,000$84,000
mortgage payment-$9,000$35,000$35,000$35,000$35,000$35,000$35,000$35,000$35,000$289,000
total expense investment$105,000$80,000$44,000$45,000$45,000$45,000$45,000$46,000$46,000$46,000$547,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$65,054-$24,262$28,000$32,000$35,000$39,000$43,000$47,000$51,000$55,000$240,000
cumulative roi$38$53$73$90$107$122$136$151$166$180$1,000
Etoile Gold
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,700,000
Avail. suites: 11
1—3.5 bd
567—2331 SqFt