Suite number:
A5
Project:
Address:
Delta, British Columbia
Developer:
Realco Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
686 sqft
Occupancy Date:
Jun 2026
Price, CAD
$648,797
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.52%
Cumulative Return on Investment in Year 5
105.55%
Property Price at the End of Year 5
$836,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 90 days
$16,220
2.5% in 180 days
$16,220
2.5% on Occupancy
$16,220
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 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $428,000 |
| rent income | - | $14,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $243,000 |
| mortgage principal reduction | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $83,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $61,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $762,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $32,000 | $16,000 | - | - | - | - | - | - | - | - | $49,000 |
| remaining balance payment | - | $81,000 | - | - | - | - | - | - | - | - | $81,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $5,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $80,000 |
| mortgage payment | - | $19,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $279,000 |
| total expense investment | $32,000 | $154,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $521,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$92,801 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $241,000 |
| cumulative roi | $109 | $49 | $70 | $88 | $106 | $122 | $139 | $156 | $173 | $190 | $1,000 |
Scott + 77
Address: Delta, British Columbia
Price Range: $535,000 - $772,000
Avail. suites: 23
1—3 bd
611—1706 SqFt