Suite number:
A1
Project:
Address:
Burnaby, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
457 sqft
Occupancy Date:
Dec 2028
Price, CAD
$650,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.06%
Cumulative Return on Investment in Year 5
128.44%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$32,500
5% in 360 days
$32,500
5% on Occupancy
$32,500
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | - | - | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $53,000 |
| mortgage principal reduction | - | - | - | - | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $56,000 |
| deposit interest | $2,000 | $5,000 | $5,000 | $5,000 | $111 | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $41,000 | $42,000 | $44,000 | $62,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $559,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $98,000 | - | - | - | - | - | - | - | - | - | $98,000 |
| remaining balance payment | - | - | - | - | $33,000 | - | - | - | - | - | $33,000 |
| closing cost | - | - | - | - | $31,000 | - | - | - | - | - | $31,000 |
| operating expense | - | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $41,000 |
| mortgage payment | - | - | - | - | $29,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $187,000 |
| total expense investment | $98,000 | - | - | - | $98,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $389,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$62,113 | $41,000 | $42,000 | $44,000 | -$36,836 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $170,000 |
| cumulative roi | $36 | $78 | $122 | $167 | $128 | $135 | $142 | $148 | $154 | $160 | $1,000 |
Solhouse 6035
Address: Burnaby, British Columbia
Price Range: $650,000 - $1,425,000
Avail. suites: 14
0—3 bd
457—1117 SqFt