Suite number:
B9
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1197 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,134,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.33%
Cumulative Return on Investment in Year 5
93.25%
Property Price at the End of Year 5
$1,461,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$56,700
5% on Occupancy
$56,700
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 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $748,000 |
| rent income | - | - | $23,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $310,000 |
| mortgage principal reduction | - | - | $9,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $126,000 |
| deposit interest | $6,000 | $4,000 | $971 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $65,000 | $66,000 | $104,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $159,000 | $1,201,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $113,000 | -$56,700 | $57,000 | - | - | - | - | - | - | - | $113,000 |
| remaining balance payment | - | - | $113,000 | - | - | - | - | - | - | - | $113,000 |
| closing cost | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | $11,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $134,000 |
| mortgage payment | - | - | $38,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $435,000 |
| total expense investment | $113,000 | -$56,700 | $261,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $838,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$48,726 | $123,000 | -$157,059 | $46,000 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $83,000 | $363,000 |
| cumulative roi | $57 | $116 | $63 | $79 | $93 | $107 | $119 | $132 | $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