Suite number:
A2
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
563 sqft
Occupancy Date:
Jan 2027
Price, CAD
$589,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.12%
Cumulative Return on Investment in Year 5
99.46%
Property Price at the End of Year 5
$760,000
Deposit Schedule
$5 at Signing
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $204,000 |
| mortgage principal reduction | - | $5,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $77,000 |
| deposit interest | $2,000 | $377 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $58,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $677,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| remaining balance payment | - | $88,000 | - | - | - | - | - | - | - | - | $88,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $72,000 |
| mortgage payment | - | $22,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $258,000 |
| total expense investment | $29,000 | $148,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $479,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$89,706 | $25,000 | $27,000 | $30,000 | $34,000 | $37,000 | $40,000 | $44,000 | $48,000 | $198,000 |
| cumulative roi | $109 | $47 | $66 | $84 | $99 | $115 | $129 | $144 | $159 | $174 | $1,000 |
Umbra at Portwood
Address: Port Moody, British Columbia
Price Range: $590,000 - $1,400,000
Avail. suites: 19
1.5—3 bd
557—1669 SqFt