Suite number:
B13
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
799 sqft
Occupancy Date:
Jan 2028
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.09%
Cumulative Return on Investment in Year 5
92.02%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$45,000
5% on Occupancy
$45,000
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | - | $10,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $199,000 |
| mortgage principal reduction | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $96,000 |
| deposit interest | $5,000 | $3,000 | $2,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $51,000 | $53,000 | $73,000 | $90,000 | $94,000 | $99,000 | $103,000 | $109,000 | $114,000 | $120,000 | $904,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | -$45,000 | $45,000 | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | $90,000 | - | - | - | - | - | - | - | $90,000 |
| closing cost | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $89,000 |
| mortgage payment | - | - | $19,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $334,000 |
| total expense investment | $90,000 | -$45,000 | $196,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $641,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,671 | $98,000 | -$123,270 | $33,000 | $37,000 | $42,000 | $46,000 | $51,000 | $56,000 | $62,000 | $263,000 |
| cumulative roi | $57 | $116 | $63 | $79 | $92 | $104 | $116 | $127 | $138 | $149 | $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