Suite number:
C1
Project:
Address:
Burnaby, British Columbia
Developer:
Concord Pacific
Property type:
condo
Floor plan:
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
26.81%
Cumulative Return on Investment in Year 5
120.03%
Property Price at the End of Year 5
$1,675,000
Deposit Schedule
$5 at Signing
Total up to 5% in -120 days
$65,000
5% in 61 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 | - | - | $47,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $473,000 |
| mortgage principal reduction | - | - | $15,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $151,000 |
| deposit interest | $10,000 | $10,000 | $250 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $78,000 | $81,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $1,507,000 |
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 | - | - | $46,000 | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | - | $18,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $169,000 |
| mortgage payment | - | - | $60,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $515,000 |
| total expense investment | $195,000 | - | $188,000 | $85,000 | $86,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $990,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$117,484 | $81,000 | -$46,287 | $64,000 | $70,000 | $78,000 | $85,000 | $93,000 | $101,000 | $110,000 | $518,000 |
| cumulative roi | $40 | $81 | $81 | $101 | $120 | $138 | $155 | $173 | $191 | $210 | $1,000 |
Circle
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,300,000
Avail. suites: 7
1.5—3 bd
941—1473 SqFt