Suite number:

B2

Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
Bathrooms:
3
Bedrooms:
2.5
Size:
1453 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

28.85%

Cumulative Return on Investment in Year 5

128.98%

Property Price at the End of Year 5

$1,417,000

Deposit Schedule
$5 at Signing
Total up to 5% in 0 days
$55,000
5% in 0 days
$55,000
5% on Occupancy
$55,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$57,000$60,000$63,000$67,000$70,000$74,000$78,000$82,000$86,000$90,000$726,000
rent income--$43,000$53,000$55,000$57,000$60,000$63,000$65,000$68,000$464,000
mortgage principal reduction--$12,000$15,000$15,000$16,000$17,000$18,000$18,000$19,000$130,000
deposit interest$9,000$9,000$950-------$18,000
gst hst rebate--$5,000-------$5,000
total income return$66,000$69,000$124,000$134,000$141,000$147,000$154,000$162,000$169,000$178,000$1,343,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$165,000---------$165,000
remaining balance payment--$55,000-------$55,000
closing cost--$40,000-------$40,000
operating expense--$16,000$19,000$20,000$21,000$21,000$22,000$23,000$23,000$165,000
mortgage payment--$45,000$54,000$54,000$54,000$54,000$54,000$54,000$54,000$419,000
total expense investment$165,000-$155,000$73,000$73,000$74,000$75,000$75,000$76,000$77,000$844,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$99,424$69,000-$31,739$61,000$67,000$73,000$80,000$86,000$93,000$101,000$499,000
cumulative roi$40$81$83$107$129$151$173$195$219$244$1,000
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt