Suite number:
G
Project:
Address:
Burnaby, British Columbia
Developer:
Boffo Developments Ltd
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1378 sqft
Occupancy Date:
Nov 2028
Price, CAD
$1,580,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.16%
Cumulative Return on Investment in Year 5
116.88%
Property Price at the End of Year 5
$2,036,000
Deposit Schedule
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 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $1,043,000 |
| rent income | - | - | - | - | $44,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $317,000 |
| mortgage principal reduction | - | - | - | - | $18,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $130,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $82,000 | $86,000 | $91,000 | $96,000 | $168,000 | $176,000 | $185,000 | $194,000 | $203,000 | $213,000 | $1,494,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | $316,000 | - | - | - | - | - | $316,000 |
| closing cost | - | - | - | - | $51,000 | - | - | - | - | - | $51,000 |
| operating expense | - | - | - | - | $18,000 | $20,000 | $21,000 | $21,000 | $21,000 | $22,000 | $123,000 |
| mortgage payment | - | - | - | - | $73,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $468,000 |
| total expense investment | - | - | - | - | $458,000 | $99,000 | $100,000 | $100,000 | $101,000 | $101,000 | $958,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $82,000 | $86,000 | $91,000 | $96,000 | -$290,049 | $77,000 | $85,000 | $94,000 | $103,000 | $112,000 | $536,000 |
| cumulative roi | - | - | - | - | $117 | $132 | $146 | $159 | $172 | $185 | $910 |
Bassano
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,580,000
Avail. suites: 9
1—3.5 bd
761—1378 SqFt