Suite number:
A
Address:
Abbotsford, British Columbia
Developer:
Infinity Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
643 sqft
Occupancy Date:
Mar 2026
Price, CAD
$489,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.77%
Cumulative Return on Investment in Year 5
103.14%
Property Price at the End of Year 5
$630,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$48,900
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 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $323,000 |
| rent income | - | $10,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $154,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $70,000 |
| deposit interest | $2,000 | $782 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $47,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $555,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| remaining balance payment | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | - | $28,000 | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $65,000 |
| mortgage payment | - | $15,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $194,000 |
| total expense investment | $49,000 | $96,000 | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $385,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$21,214 | -$48,924 | $22,000 | $24,000 | $26,000 | $28,000 | $31,000 | $34,000 | $36,000 | $39,000 | $170,000 |
| cumulative roi | $57 | $50 | $69 | $87 | $103 | $118 | $133 | $148 | $162 | $177 | $1,000 |
The Rail District - The Mason Bldg
Address: Abbotsford, British Columbia
Price Range: $489,000 - $680,000
Avail. suites: 4
1—2.5 bd
643—1016 SqFt