Suite number:
D
Project:
Address:
Burnaby, British Columbia
Developer:
Keltic Canada Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1100 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,247,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.94%
Cumulative Return on Investment in Year 5
98.77%
Property Price at the End of Year 5
$1,608,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$62,395
5% on Occupancy
$62,395
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 | $65,000 | $68,000 | $72,000 | $76,000 | $79,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $824,000 |
| rent income | $10,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $426,000 |
| mortgage principal reduction | $4,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $175,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $86,000 | $123,000 | $129,000 | $135,000 | $141,000 | $148,000 | $156,000 | $163,000 | $171,000 | $180,000 | $1,432,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $125,000 | - | - | - | - | - | - | - | - | - | $125,000 |
| remaining balance payment | $125,000 | - | - | - | - | - | - | - | - | - | $125,000 |
| closing cost | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | $4,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $153,000 |
| mortgage payment | $16,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $578,000 |
| total expense investment | $313,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $1,025,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$227,190 | $45,000 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $83,000 | $91,000 | $99,000 | $407,000 |
| cumulative roi | $26 | $48 | $67 | $83 | $99 | $113 | $128 | $141 | $155 | $170 | $1,000 |
O2 Metrotown
Address: Burnaby, British Columbia
Price Range: $569,000 - $1,248,000
Avail. suites: 12
0—3 bd
473—1977 SqFt