Suite number:
C1
Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1473 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,300,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.75%
Cumulative Return on Investment in Year 5
123.81%
Property Price at the End of Year 5
$1,675,000
Deposit Schedule
$5 at Signing
Total up to 5% in 0 days
$65,000
5% in 0 days
$65,000
5% on Occupancy
$65,000
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $858,000 |
| rent income | - | - | $43,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $470,000 |
| mortgage principal reduction | - | - | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $154,000 |
| deposit interest | $10,000 | $10,000 | $1,000 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $77,000 | $81,000 | $138,000 | $150,000 | $157,000 | $164,000 | $172,000 | $181,000 | $189,000 | $198,000 | $1,508,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $195,000 | - | - | - | - | - | - | - | - | - | $195,000 |
| remaining balance payment | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| closing cost | - | - | $44,000 | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | - | $16,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $24,000 | $172,000 |
| mortgage payment | - | - | $53,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $495,000 |
| total expense investment | $195,000 | - | $178,000 | $83,000 | $84,000 | $85,000 | $85,000 | $86,000 | $87,000 | $88,000 | $971,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$117,501 | $81,000 | -$40,116 | $66,000 | $73,000 | $80,000 | $87,000 | $94,000 | $102,000 | $111,000 | $537,000 |
| cumulative roi | $40 | $81 | $83 | $104 | $124 | $143 | $161 | $179 | $198 | $218 | $1,000 |
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt