Suite number:
3603 - B1
Project:
Address:
Burnaby, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
831 sqft
Occupancy Date:
Dec 2026
Price, CAD
$1,081,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.96%
Cumulative Return on Investment in Year 5
103.69%
Property Price at the End of Year 5
$1,394,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$108,190
5% in 180 days
$54,095
5% on Occupancy
$54,095
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $714,000 |
| rent income | - | $2,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $229,000 |
| mortgage principal reduction | - | $1,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $128,000 |
| deposit interest | $7,000 | $11,000 | - | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $63,000 | $78,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $1,094,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $162,000 | $54,000 | - | - | - | - | - | - | - | - | $216,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $41,000 | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | - | $1,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $109,000 |
| mortgage payment | - | $5,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $438,000 |
| total expense investment | $162,000 | $101,000 | $67,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $804,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$99,463 | -$22,666 | $33,000 | $38,000 | $43,000 | $48,000 | $54,000 | $59,000 | $65,000 | $72,000 | $290,000 |
| cumulative roi | $39 | $58 | $76 | $91 | $104 | $115 | $126 | $136 | $146 | $156 | $1,000 |
Perla
Address: Burnaby, British Columbia
Price Range: $990,000 - $1,119,000
Avail. suites: 4
2—3 bd
802—864 SqFt