Suite number:
PH3
Project:
Address:
Burnaby, British Columbia
Developer:
Ledingham McAllister
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1151 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,817,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.43%
Cumulative Return on Investment in Year 5
78.96%
Property Price at the End of Year 5
$2,342,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$90,895
10% in 120 days
$181,790
15% on Occupancy
$272,685
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 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $1,200,000 |
| rent income | $27,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $470,000 |
| mortgage principal reduction | $14,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $245,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $141,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $206,000 | $216,000 | $227,000 | $238,000 | $1,921,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $545,000 | - | - | - | - | - | - | - | - | - | $545,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | $11,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $175,000 |
| mortgage payment | $55,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $804,000 |
| total expense investment | $668,000 | $100,000 | $100,000 | $101,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $1,581,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$526,810 | $62,000 | $70,000 | $78,000 | $86,000 | $95,000 | $104,000 | $114,000 | $124,000 | $135,000 | $341,000 |
| cumulative roi | $20 | $37 | $52 | $66 | $79 | $91 | $103 | $115 | $127 | $138 | $828 |
Icon
Address: Burnaby, British Columbia
Price Range: $724,000 - $1,818,000
Avail. suites: 9
1—3.5 bd
687—1508 SqFt