Suite number:
HT21-VISTA
Project:
Address:
Burnaby, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
950 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,170,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.76%
Cumulative Return on Investment in Year 5
94.59%
Property Price at the End of Year 5
$1,507,000
Deposit Schedule
Total up to 2.5% in 7 days
$29,250
2.5% on Occupancy
$29,250
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 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $772,000 |
| rent income | $25,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $392,000 |
| mortgage principal reduction | $11,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $175,000 |
| deposit interest | $681 | - | - | - | - | - | - | - | - | - | $681 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $102,000 | $113,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $1,344,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $59,000 | - | - | - | - | - | - | - | - | - | $59,000 |
| remaining balance payment | $176,000 | - | - | - | - | - | - | - | - | - | $176,000 |
| closing cost | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| operating expense | $9,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $134,000 |
| mortgage payment | $44,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $571,000 |
| total expense investment | $330,000 | $71,000 | $72,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $983,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$228,149 | $42,000 | $47,000 | $53,000 | $58,000 | $65,000 | $71,000 | $78,000 | $85,000 | $92,000 | $362,000 |
| cumulative roi | $26 | $46 | $64 | $80 | $95 | $109 | $122 | $135 | $149 | $162 | $987 |
Artesia
Address: Burnaby, British Columbia
Price Range: $590,000 - $1,170,000
Avail. suites: 11
1—3.5 bd
497—1218 SqFt