Suite number:
PH1
Project:
Address:
Burnaby, British Columbia
Developer:
Ledingham McAllister
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1016 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,747,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.26%
Cumulative Return on Investment in Year 5
87.92%
Property Price at the End of Year 5
$2,253,000
Deposit Schedule
$10,000 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 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $136,000 | $143,000 | $1,155,000 |
| rent income | $33,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $47,000 | $50,000 | $52,000 | $428,000 |
| mortgage principal reduction | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $267,000 |
| deposit interest | $43 | - | - | - | - | - | - | - | - | - | $43 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $149,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $1,855,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | $340,000 | - | - | - | - | - | - | - | - | - | $340,000 |
| closing cost | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | $13,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $157,000 |
| mortgage payment | $80,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $868,000 |
| total expense investment | $497,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $104,000 | $104,000 | $105,000 | $105,000 | $1,429,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$348,380 | $53,000 | $60,000 | $68,000 | $76,000 | $85,000 | $93,000 | $103,000 | $113,000 | $123,000 | $425,000 |
| cumulative roi | $25 | $45 | $61 | $75 | $88 | $100 | $111 | $122 | $133 | $143 | $902 |
Riviera
Address: Burnaby, British Columbia
Price Range: $760,000 - $1,748,000
Avail. suites: 9
1.5—3 bd
647—1048 SqFt