Suite number:
B2
Project:
Address:
Langley Twp, British Columbia
Developer:
Apcon Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
596 sqft
Occupancy Date:
Mar 2025
Price, CAD
$549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.13%
Cumulative Return on Investment in Year 5
101.55%
Property Price at the End of Year 5
$708,000
Deposit Schedule
$5,000 at Signing
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| rent income | $12,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $241,000 |
| mortgage principal reduction | $4,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $80,000 |
| deposit interest | $102 | - | - | - | - | - | - | - | - | - | $102 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $689,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| closing cost | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $72,000 |
| mortgage payment | $16,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $264,000 |
| total expense investment | $160,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $476,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$110,790 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $49,000 | $213,000 |
| cumulative roi | $26 | $47 | $66 | $84 | $102 | $119 | $136 | $154 | $172 | $191 | $1,000 |
The Hive by Apcon Group
Address: Langley Twp, British Columbia
Price Range: $500,000 - $725,000
Avail. suites: 9
1—2 bd
551—947 SqFt