Suite number:

A

Project:
Address:
Burnaby, British Columbia
Developer:
Ledingham McAllister
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
647 sqft
Occupancy Date:
Jun 2025
Price, CAD
$759,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.62%

Cumulative Return on Investment in Year 5

98.41%

Property Price at the End of Year 5

$979,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$37,995
5% in 120 days
$37,995
5% on Occupancy
$37,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$39,000$42,000$44,000$46,000$48,000$51,000$54,000$56,000$59,000$62,000$501,000
rent income$11,000$23,000$24,000$25,000$26,000$27,000$29,000$30,000$31,000$32,000$260,000
mortgage principal reduction$5,000$10,000$10,000$11,000$11,000$12,000$13,000$13,000$14,000$14,000$114,000
deposit interest$650---------$650
gst hst rebate$5,000---------$5,000
total income return$61,000$75,000$78,000$82,000$86,000$90,000$95,000$99,000$104,000$109,000$881,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$114,000---------$114,000
remaining balance payment$38,000---------$38,000
closing cost$33,000---------$33,000
operating expense$4,000$8,000$8,000$9,000$9,000$9,000$10,000$10,000$10,000$11,000$88,000
mortgage payment$18,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$351,000
total expense investment$208,000$45,000$45,000$46,000$46,000$46,000$47,000$47,000$47,000$47,000$624,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$146,416$30,000$33,000$37,000$40,000$44,000$48,000$53,000$57,000$62,000$257,000
cumulative roi$26$47$66$83$98$113$128$142$157$172$1,000
Riviera
Address: Burnaby, British Columbia
Price Range: $760,000 - $985,000
Avail. suites: 7
1.5—2 bd
647—970 SqFt