Suite number:
B12
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
758 sqft
Occupancy Date:
Jan 2028
Price, CAD
$830,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.56%
Cumulative Return on Investment in Year 5
90.33%
Property Price at the End of Year 5
$1,069,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$41,500
5% on Occupancy
$41,500
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | - | - | $15,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $197,000 |
| mortgage principal reduction | - | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $92,000 |
| deposit interest | $4,000 | $3,000 | $711 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $49,000 | $75,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $112,000 | $850,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $83,000 | -$41,500 | $42,000 | - | - | - | - | - | - | - | $83,000 |
| remaining balance payment | - | - | $83,000 | - | - | - | - | - | - | - | $83,000 |
| closing cost | - | - | $36,000 | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | $7,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $87,000 |
| mortgage payment | - | - | $28,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $319,000 |
| total expense investment | $83,000 | -$41,500 | $195,000 | $52,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $608,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,664 | $90,000 | -$120,309 | $31,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $242,000 |
| cumulative roi | $57 | $116 | $62 | $77 | $90 | $103 | $114 | $126 | $137 | $148 | $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