Suite number:
B2
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1012 sqft
Occupancy Date:
Jan 2027
Price, CAD
$864,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.49%
Cumulative Return on Investment in Year 5
115.19%
Property Price at the End of Year 5
$1,114,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$43,245
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 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $571,000 |
| rent income | - | - | $30,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $323,000 |
| mortgage principal reduction | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $102,000 |
| deposit interest | $2,000 | $2,000 | $335 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $50,000 | $94,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $127,000 | $134,000 | $1,006,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| remaining balance payment | - | - | $130,000 | - | - | - | - | - | - | - | $130,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $11,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $112,000 |
| mortgage payment | - | - | $35,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $330,000 |
| total expense investment | $43,000 | - | $211,000 | $55,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $650,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $50,000 | -$116,785 | $46,000 | $50,000 | $55,000 | $59,000 | $65,000 | $70,000 | $76,000 | $356,000 |
| cumulative roi | $109 | $223 | $74 | $95 | $115 | $135 | $154 | $173 | $193 | $213 | $1,000 |
Umbra at Portwood
Address: Port Moody, British Columbia
Price Range: $640,000 - $1,400,000
Avail. suites: 17
1.5—3 bd
682—1669 SqFt