Suite number:
B
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
412 sqft
Occupancy Date:
Dec 2027
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.56%
Cumulative Return on Investment in Year 5
108.10%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$5 at Signing
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $76,000 |
| mortgage principal reduction | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $51,000 |
| deposit interest | $1,000 | $4,000 | $3,000 | $164 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $27,000 | $31,000 | $31,000 | $50,000 | $49,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $470,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $25,000 | $25,000 | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $43,000 |
| mortgage payment | - | - | - | $22,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $168,000 |
| total expense investment | $25,000 | $25,000 | - | $105,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $339,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $6,000 | $31,000 | -$55,259 | $18,000 | $21,000 | $23,000 | $25,000 | $28,000 | $31,000 | $131,000 |
| cumulative roi | $109 | $117 | $180 | $96 | $108 | $119 | $129 | $138 | $147 | $156 | $1,000 |
Ethos
Address: Burnaby, British Columbia
Price Range: $500,000 - $1,100,000
Avail. suites: 4
1—3.5 bd
412—1034 SqFt