Suite number:

A - NORTH

Project:
Address:
Burnaby, British Columbia
Developer:
Wesgroup Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
483 sqft
Occupancy Date:
Dec 2028
Price, CAD
$566,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

25.76%

Cumulative Return on Investment in Year 5

114.37%

Property Price at the End of Year 5

$730,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$28,320
5% in 180 days
$28,320
5% on Occupancy
$28,320
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$29,000$31,000$33,000$34,000$36,000$38,000$40,000$42,000$44,000$46,000$374,000
rent income---$4,000$9,000$9,000$9,000$10,000$10,000$11,000$62,000
mortgage principal reduction---$3,000$7,000$8,000$8,000$8,000$9,000$9,000$52,000
deposit interest$1,000$5,000$4,000$2,000------$13,000
gst hst rebate---$5,000------$5,000
total income return$31,000$36,000$37,000$49,000$52,000$54,000$57,000$60,000$63,000$66,000$506,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$57,000$28,000--------$85,000
remaining balance payment---$28,000------$28,000
closing cost---$31,000------$31,000
operating expense---$3,000$6,000$6,000$6,000$7,000$7,000$7,000$42,000
mortgage payment---$14,000$28,000$28,000$28,000$28,000$28,000$28,000$184,000
total expense investment$57,000$28,000-$76,000$35,000$35,000$35,000$35,000$35,000$35,000$371,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$25,786$8,000$37,000-$27,444$17,000$20,000$22,000$25,000$28,000$31,000$135,000
cumulative roi$54$79$122$105$114$123$130$137$144$151$1,000
Reign
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,111,000
Avail. suites: 29
0—3.5 bd
397—1556 SqFt