Suite number:
C5
Project:
Address:
Port Moody, British Columbia
Developer:
Edgar Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
726 sqft
Occupancy Date:
Jan 2027
Price, CAD
$777,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.81%
Cumulative Return on Investment in Year 5
96.84%
Property Price at the End of Year 5
$1,002,000
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $514,000 |
| rent income | - | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $213,000 |
| mortgage principal reduction | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $98,000 |
| deposit interest | $2,000 | $848 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $64,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $832,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| remaining balance payment | - | $117,000 | - | - | - | - | - | - | - | - | $117,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $86,000 |
| mortgage payment | - | $19,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $331,000 |
| total expense investment | $39,000 | $176,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $608,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$112,086 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $57,000 | $224,000 |
| cumulative roi | $109 | $48 | $67 | $83 | $97 | $110 | $123 | $135 | $147 | $159 | $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