Suite number:
B
Project:
Address:
Burnaby, British Columbia
Developer:
Boffo Developments Ltd
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1109 sqft
Occupancy Date:
Jan 2029
Price, CAD
$1,130,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.71%
Cumulative Return on Investment in Year 5
116.03%
Property Price at the End of Year 5
$1,456,000
Deposit Schedule
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 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $746,000 |
| rent income | - | - | - | - | $24,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $207,000 |
| mortgage principal reduction | - | - | - | - | $10,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $90,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $59,000 | $62,000 | $65,000 | $68,000 | $112,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $1,048,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | $226,000 | - | - | - | - | - | $226,000 |
| closing cost | - | - | - | - | $42,000 | - | - | - | - | - | $42,000 |
| operating expense | - | - | - | - | $11,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $90,000 |
| mortgage payment | - | - | - | - | $42,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $325,000 |
| total expense investment | - | - | - | - | $322,000 | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $683,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $59,000 | $62,000 | $65,000 | $68,000 | -$209,930 | $52,000 | $58,000 | $64,000 | $70,000 | $77,000 | $364,000 |
| cumulative roi | - | - | - | - | $116 | $130 | $143 | $154 | $166 | $178 | $887 |
Bassano
Address: Burnaby, British Columbia
Price Range: $800,000 - $1,580,000
Avail. suites: 9
1—3.5 bd
761—1378 SqFt