Suite number:
B1
Project:
Address:
Burnaby, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
546 sqft
Occupancy Date:
Dec 2028
Price, CAD
$725,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.57%
Cumulative Return on Investment in Year 5
131.43%
Property Price at the End of Year 5
$934,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$36,250
5% in 360 days
$36,250
5% on Occupancy
$36,250
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $478,000 |
| rent income | - | - | - | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $84,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $62,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | $6,000 | $124 | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $45,000 | $47,000 | $50,000 | $72,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $649,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $109,000 | - | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | - | - | - | - | $36,000 | - | - | - | - | - | $36,000 |
| closing cost | - | - | - | - | $33,000 | - | - | - | - | - | $33,000 |
| operating expense | - | - | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $50,000 |
| mortgage payment | - | - | - | - | $32,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $209,000 |
| total expense investment | $109,000 | - | - | - | $108,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $436,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$69,280 | $45,000 | $47,000 | $50,000 | -$36,671 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $212,000 |
| cumulative roi | $36 | $78 | $122 | $167 | $131 | $140 | $148 | $156 | $163 | $171 | $1,000 |
Solhouse 6035
Address: Burnaby, British Columbia
Price Range: $650,000 - $1,425,000
Avail. suites: 14
0—3 bd
457—1117 SqFt