Suite number:
A
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
540 sqft
Occupancy Date:
Jan 2028
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.94%
Cumulative Return on Investment in Year 5
87.19%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$40,000
5% on Occupancy
$40,000
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | $5,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $108,000 |
| mortgage principal reduction | - | - | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $86,000 |
| deposit interest | $4,000 | $3,000 | $1,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $47,000 | $62,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $735,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $80,000 | -$40,000 | $40,000 | - | - | - | - | - | - | - | $80,000 |
| remaining balance payment | - | - | $80,000 | - | - | - | - | - | - | - | $80,000 |
| closing cost | - | - | $36,000 | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $63,000 |
| mortgage payment | - | - | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $297,000 |
| total expense investment | $80,000 | -$40,000 | $175,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $555,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,375 | $87,000 | -$113,701 | $23,000 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $180,000 |
| cumulative roi | $57 | $116 | $62 | $76 | $87 | $97 | $107 | $115 | $124 | $132 | $973 |
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