Suite number:
D2
Project:
Address:
Burnaby, British Columbia
Developer:
Bosa Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
850 sqft
Occupancy Date:
Dec 2028
Price, CAD
$1,125,000
Available
ROI
16,62%
Monthly Expenses
- condo fees— $578
- property taxes— $281
- property management— $128
- repairs and maintenance— $64
Total: $1,051
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.48%
Cumulative Return on Investment in Year 5
133.45%
Property Price at the End of Year 5
$1,449,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$56,250
5% in 360 days
$56,250
5% on Occupancy
$56,250
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $58,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $742,000 |
| rent income | - | - | - | - | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $166,000 |
| mortgage principal reduction | - | - | - | - | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $94,000 |
| deposit interest | $3,000 | $9,000 | $9,000 | $8,000 | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $61,000 | $70,000 | $74,000 | $76,000 | $115,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $1,036,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $169,000 | - | - | - | - | - | - | - | - | - | $169,000 |
| remaining balance payment | - | - | - | $56,000 | - | - | - | - | - | - | $56,000 |
| closing cost | - | - | - | $42,000 | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | - | - | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $80,000 |
| mortgage payment | - | - | - | - | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $338,000 |
| total expense investment | $169,000 | - | - | $98,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $70,000 | $685,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$107,495 | $70,000 | $74,000 | -$21,915 | $46,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $351,000 |
| cumulative roi | $36 | $78 | $122 | $118 | $133 | $143 | $153 | $161 | $170 | $179 | $1,000 |
Solhouse 6035
Address: Burnaby, British Columbia
Price Range: $650,000 - $1,425,000
Avail. suites: 14
0—3 bd
457—1117 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.