Suite number:
F1.1
Project:
Address:
Langley, British Columbia
Developer:
Zenterra
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
945 sqft
Occupancy Date:
Jan 2026
Price, CAD
$789,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.56%
Cumulative Return on Investment in Year 5
115.24%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
$10 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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $521,000 |
| rent income | - | $28,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $348,000 |
| mortgage principal reduction | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $108,000 |
| deposit interest | $4,000 | $455 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $85,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $125,000 | $987,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| remaining balance payment | - | $79,000 | - | - | - | - | - | - | - | - | $79,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $9,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $110,000 |
| mortgage payment | - | $32,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $339,000 |
| total expense investment | $79,000 | $154,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $52,000 | $52,000 | $53,000 | $642,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,945 | -$69,208 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $63,000 | $68,000 | $73,000 | $345,000 |
| cumulative roi | $57 | $51 | $74 | $95 | $115 | $135 | $156 | $177 | $199 | $222 | $1,000 |
The Commons
Address: Langley, British Columbia
Price Range: $490,000 - $825,000
Avail. suites: 11
1—3 bd
553—985 SqFt