Suite number:
C3
Project:
Address:
Burnaby, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
872 sqft
Occupancy Date:
Mar 2026
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.52%
Cumulative Return on Investment in Year 5
98.40%
Property Price at the End of Year 5
$902,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | $15,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $295,000 |
| mortgage principal reduction | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $102,000 |
| deposit interest | $684 | - | - | - | - | - | - | - | - | - | $684 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $62,000 | $73,000 | $77,000 | $81,000 | $84,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $865,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| remaining balance payment | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | $6,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $110,000 |
| mortgage payment | $20,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $336,000 |
| total expense investment | $200,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $619,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$138,115 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $246,000 |
| cumulative roi | $26 | $47 | $65 | $82 | $98 | $114 | $129 | $145 | $161 | $177 | $1,000 |
Arbour
Address: Burnaby, British Columbia
Price Range: $500,000 - $900,000
Avail. suites: 14
1—3.5 bd
598—1316 SqFt