Suite number:

G

Project:
Address:
Burnaby, British Columbia
Developer:
Boffo Developments Ltd
Property type:
condo
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

31.34%

Cumulative Return on Investment in Year 5

119.63%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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$55,000$57,000$59,000$318,000
mortgage principal reduction----$20,000$23,000$24,000$25,000$26,000$27,000$146,000
deposit interest-----------
gst hst rebate----$5,000-----$5,000
total income return$82,000$86,000$91,000$96,000$170,000$179,000$188,000$197,000$206,000$216,000$1,512,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment----$316,000-----$316,000
closing cost----$50,000-----$50,000
operating expense----$18,000$20,000$21,000$22,000$22,000$23,000$126,000
mortgage payment----$66,000$72,000$72,000$72,000$72,000$72,000$428,000
total expense investment----$450,000$93,000$93,000$94,000$95,000$95,000$920,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$82,000$86,000$91,000$96,000-$279,645$87,000$95,000$103,000$112,000$121,000$592,000
cumulative roi----$120$137$154$169$184$200$964
Bassano
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,580,000
Avail. suites: 9
1—3.5 bd
761—1378 SqFt