Suite number:
A1 A2
Project:
Address:
Abbotsford, British Columbia
Developer:
Heinrichs Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
510 sqft
Occupancy Date:
Jan 2027
Price, CAD
$384,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.82%
Cumulative Return on Investment in Year 5
91.32%
Property Price at the End of Year 5
$496,000
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 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $254,000 |
| rent income | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $80,000 |
| mortgage principal reduction | - | - | $4,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $43,000 |
| deposit interest | $260 | $260 | $61 | - | - | - | - | - | - | - | $581 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $20,000 | $21,000 | $37,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $383,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | - | $72,000 | - | - | - | - | - | - | - | $72,000 |
| closing cost | - | - | $27,000 | - | - | - | - | - | - | - | $27,000 |
| operating expense | - | - | $3,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $38,000 |
| mortgage payment | - | - | $14,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $149,000 |
| total expense investment | $5,000 | - | $117,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $25,000 | $292,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $15,000 | $21,000 | -$79,584 | $14,000 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $25,000 | $92,000 |
| cumulative roi | $404 | $831 | $64 | $78 | $91 | $103 | $114 | $124 | $135 | $145 | $2,000 |
Scout
Address: Abbotsford, British Columbia
Price Range: $385,000 - $590,000
Avail. suites: 30
0—2 bd
487—1268 SqFt