Suite number:
Plan B
Project:
Address:
Burnaby, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
573 sqft
Occupancy Date:
Jan 2029
Price, CAD
$769,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.31%
Cumulative Return on Investment in Year 5
125.48%
Property Price at the End of Year 5
$992,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$38,495
5% on Occupancy
$38,495
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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $508,000 |
| rent income | - | - | - | - | $12,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $88,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $63,000 |
| deposit interest | $2,000 | $6,000 | $4,000 | $4,000 | $99 | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $48,000 | $48,000 | $51,000 | $75,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $681,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | $38,000 | - | - | - | - | - | - | - | - | $77,000 |
| remaining balance payment | - | - | - | - | $77,000 | - | - | - | - | - | $77,000 |
| closing cost | - | - | - | - | $35,000 | - | - | - | - | - | $35,000 |
| operating expense | - | - | - | - | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $52,000 |
| mortgage payment | - | - | - | - | $35,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $228,000 |
| total expense investment | $38,000 | $38,000 | - | - | $155,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $469,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $10,000 | $48,000 | $51,000 | -$79,719 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $212,000 |
| cumulative roi | $109 | $117 | $180 | $245 | $125 | $134 | $142 | $149 | $157 | $164 | $2,000 |
Citizen
Address: Burnaby, British Columbia
Price Range: $599,000 - $820,000
Avail. suites: 11
1—1.5 bd
459—667 SqFt