Suite number:
B1 - SOUTH
Project:
Address:
Burnaby, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
540 sqft
Occupancy Date:
Dec 2028
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.66%
Cumulative Return on Investment in Year 5
127.95%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10,000 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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | - | - | $1,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $86,000 |
| mortgage principal reduction | - | - | - | $705 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $59,000 |
| deposit interest | $2,000 | $7,000 | $5,000 | $5,000 | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $45,000 | $46,000 | $49,000 | $71,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $632,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | $35,000 | - | - | - | - | - | - | - | - | $105,000 |
| remaining balance payment | - | - | - | $35,000 | - | - | - | - | - | - | $35,000 |
| closing cost | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | $612 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $47,000 |
| mortgage payment | - | - | - | $3,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $213,000 |
| total expense investment | $70,000 | $35,000 | - | $72,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $434,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,273 | $10,000 | $46,000 | -$23,234 | $29,000 | $27,000 | $30,000 | $33,000 | $37,000 | $41,000 | $197,000 |
| cumulative roi | $55 | $80 | $123 | $113 | $128 | $137 | $145 | $152 | $160 | $167 | $1,000 |
Reign
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,111,000
Avail. suites: 29
0—3.5 bd
397—1556 SqFt