Suite number:
A
Address:
Abbotsford, British Columbia
Developer:
Infinity Properties
Property type:
condo
Floor plan:
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
21.05%
Cumulative Return on Investment in Year 5
95.79%
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 | - | $11,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $156,000 |
| mortgage principal reduction | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $64,000 |
| deposit interest | $2,000 | $466 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $48,000 | $50,000 | $52,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $70,000 | $550,000 |
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 | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $64,000 |
| mortgage payment | - | $18,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $214,000 |
| total expense investment | $49,000 | $102,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $405,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$21,214 | -$53,527 | $19,000 | $21,000 | $23,000 | $26,000 | $29,000 | $31,000 | $34,000 | $37,000 | $145,000 |
| cumulative roi | $57 | $48 | $66 | $81 | $96 | $109 | $122 | $135 | $148 | $161 | $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