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
$1,200,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.26%
Cumulative Return on Investment in Year 5
92.58%
Property Price at the End of Year 5
$1,547,000
Deposit Schedule
$10 at Signing
Total up to 5% in 540 days
$60,000
5% on Occupancy
$60,000
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 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $793,000 |
| rent income | - | - | $15,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $257,000 |
| mortgage principal reduction | - | - | $7,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $130,000 |
| deposit interest | $6,000 | $5,000 | $1,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $69,000 | $70,000 | $98,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $158,000 | $1,197,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | -$60,000 | $60,000 | - | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | - | $120,000 | - | - | - | - | - | - | - | $120,000 |
| closing cost | - | - | $44,000 | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | - | $7,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $106,000 |
| mortgage payment | - | - | $30,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $451,000 |
| total expense investment | $120,000 | -$60,000 | $260,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $840,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$51,012 | $130,000 | -$162,511 | $45,000 | $50,000 | $56,000 | $62,000 | $69,000 | $75,000 | $82,000 | $357,000 |
| cumulative roi | $57 | $116 | $64 | $79 | $93 | $105 | $117 | $128 | $139 | $150 | $1,000 |
The Amazing Brentwood - Tower 6
Address: Burnaby, British Columbia
Price Range: $600,000 - $1,300,000
Avail. suites: 16
0—3 bd
540—1344 SqFt