Suite number:
C1
Project:
Address:
Burnaby, British Columbia
Developer:
Bosa Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
595 sqft
Occupancy Date:
Dec 2028
Price, CAD
$825,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.67%
Cumulative Return on Investment in Year 5
132.24%
Property Price at the End of Year 5
$1,063,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$41,250
5% in 360 days
$41,250
5% on Occupancy
$41,250
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 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $544,000 |
| rent income | - | - | - | - | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $139,000 |
| mortgage principal reduction | - | - | - | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $69,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | $6,000 | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $52,000 | $54,000 | $56,000 | $88,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $778,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $124,000 | - | - | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | - | - | - | $41,000 | - | - | - | - | - | - | $41,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | - | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $59,000 |
| mortgage payment | - | - | - | - | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $248,000 |
| total expense investment | $124,000 | - | - | $77,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $508,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$78,830 | $52,000 | $54,000 | -$21,271 | $38,000 | $37,000 | $41,000 | $45,000 | $50,000 | $55,000 | $271,000 |
| cumulative roi | $36 | $78 | $122 | $115 | $132 | $144 | $155 | $165 | $175 | $185 | $1,000 |
Solhouse 6035
Address: Burnaby, British Columbia
Price Range: $650,000 - $1,425,000
Avail. suites: 14
0—3 bd
457—1117 SqFt