Suite number:
B2
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
970 sqft
Occupancy Date:
Jan 2028
Price, CAD
$904,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.12%
Cumulative Return on Investment in Year 5
92.67%
Property Price at the End of Year 5
$1,165,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$45,200
5% on Occupancy
$45,200
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 | $47,000 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $597,000 |
| rent income | - | - | $19,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $252,000 |
| mortgage principal reduction | - | - | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $101,000 |
| deposit interest | $5,000 | $3,000 | $774 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $53,000 | $84,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $963,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | -$45,200 | $45,000 | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | $90,000 | - | - | - | - | - | - | - | $90,000 |
| closing cost | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | $9,000 | $13,000 | $14,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $108,000 |
| mortgage payment | - | - | $30,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $347,000 |
| total expense investment | $90,000 | -$45,200 | $212,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $673,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,843 | $98,000 | -$127,949 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $61,000 | $67,000 | $290,000 |
| cumulative roi | $57 | $116 | $62 | $78 | $93 | $106 | $119 | $131 | $144 | $156 | $1,000 |
The Amazing Brentwood - Tower 6
Address: Burnaby, British Columbia
Price Range: $618,000 - $1,380,000
Avail. suites: 14
0—3 bd
540—1344 SqFt