Suite number:
BB
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2.5
Size:
852 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,200,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.40%
Cumulative Return on Investment in Year 5
96.66%
Property Price at the End of Year 5
$1,546,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$60,000
5% on Occupancy
$60,000
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $792,000 |
| rent income | - | - | - | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $237,000 |
| mortgage principal reduction | - | - | - | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $120,000 |
| deposit interest | $6,000 | $5,000 | $5,000 | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $68,000 | $70,000 | $74,000 | $122,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $1,170,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | -$60,000 | $60,000 | - | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | - | $120,000 | - | - | - | - | - | - | - | $120,000 |
| closing cost | - | - | $44,000 | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | - | - | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $98,000 |
| mortgage payment | - | - | - | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $421,000 |
| total expense investment | $120,000 | -$60,000 | $224,000 | $73,000 | $74,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $803,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$51,545 | $130,000 | -$149,932 | $49,000 | $49,000 | $55,000 | $61,000 | $68,000 | $74,000 | $81,000 | $367,000 |
| cumulative roi | $57 | $116 | $65 | $83 | $97 | $109 | $121 | $132 | $143 | $154 | $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