Suite number:
B9
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1197 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,100,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.58%
Cumulative Return on Investment in Year 5
101.11%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$55,000
5% on Occupancy
$55,000
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | - | - | - | $29,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $272,000 |
| mortgage principal reduction | - | - | - | $12,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $111,000 |
| deposit interest | $6,000 | $4,000 | $4,000 | $633 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $63,000 | $64,000 | $68,000 | $113,000 | $121,000 | $127,000 | $133,000 | $140,000 | $146,000 | $153,000 | $1,128,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $110,000 | -$55,000 | $55,000 | - | - | - | - | - | - | - | $110,000 |
| remaining balance payment | - | - | - | $110,000 | - | - | - | - | - | - | $110,000 |
| closing cost | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| operating expense | - | - | - | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $120,000 |
| mortgage payment | - | - | - | $45,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $366,000 |
| total expense investment | $110,000 | -$55,000 | $55,000 | $208,000 | $70,000 | $70,000 | $71,000 | $72,000 | $72,000 | $73,000 | $746,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$47,265 | $119,000 | $13,000 | -$94,750 | $51,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $383,000 |
| cumulative roi | $57 | $116 | $118 | $86 | $101 | $115 | $129 | $142 | $155 | $168 | $1,000 |
The Amazing Brentwood- Tower 6
Address: Burnaby, British Columbia
Price Range: $600,000 - $1,300,000
Avail. suites: 16
0—3 bd
540—1344 SqFt