Suite number:
BB
Project:
Address:
Burnaby, British Columbia
Developer:
SHAPE
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2.5
Size:
852 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,148,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.01%
Cumulative Return on Investment in Year 5
91.87%
Property Price at the End of Year 5
$1,479,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$57,400
5% on Occupancy
$57,400
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 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $758,000 |
| rent income | - | - | $20,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $264,000 |
| mortgage principal reduction | - | - | $9,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $128,000 |
| deposit interest | $6,000 | $4,000 | $983 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $65,000 | $67,000 | $101,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $1,166,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | -$57,400 | $57,000 | - | - | - | - | - | - | - | $115,000 |
| remaining balance payment | - | - | $115,000 | - | - | - | - | - | - | - | $115,000 |
| closing cost | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $107,000 |
| mortgage payment | - | - | $38,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $441,000 |
| total expense investment | $115,000 | -$57,400 | $262,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $73,000 | $820,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,328 | $125,000 | -$160,374 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $80,000 | $345,000 |
| cumulative roi | $57 | $116 | $63 | $78 | $92 | $105 | $116 | $128 | $139 | $151 | $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