Suite number:
A1
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
650 sqft
Occupancy Date:
Jan 2028
Price, CAD
$750,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.66%
Cumulative Return on Investment in Year 5
86.52%
Property Price at the End of Year 5
$966,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$37,500
5% on Occupancy
$37,500
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $495,000 |
| rent income | - | - | $10,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $135,000 |
| mortgage principal reduction | - | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $84,000 |
| deposit interest | $4,000 | $3,000 | $642 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $43,000 | $44,000 | $65,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $726,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | -$37,500 | $38,000 | - | - | - | - | - | - | - | $75,000 |
| remaining balance payment | - | - | $75,000 | - | - | - | - | - | - | - | $75,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $73,000 |
| mortgage payment | - | - | $25,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $288,000 |
| total expense investment | $75,000 | -$37,500 | $178,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $545,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,226 | $81,000 | -$112,846 | $24,000 | $27,000 | $31,000 | $35,000 | $38,000 | $42,000 | $47,000 | $181,000 |
| cumulative roi | $57 | $116 | $61 | $75 | $87 | $97 | $107 | $117 | $126 | $135 | $977 |
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