Suite number:
A3
Project:
Address:
Delta, British Columbia
Developer:
Realco Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
622 sqft
Occupancy Date:
Jun 2026
Price, CAD
$535,497
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.89%
Cumulative Return on Investment in Year 5
94.21%
Property Price at the End of Year 5
$690,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 90 days
$13,387
2.5% in 180 days
$13,387
2.5% on Occupancy
$13,387
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $353,000 |
| rent income | - | $8,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $147,000 |
| mortgage principal reduction | - | $4,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $68,000 |
| deposit interest | $1,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $48,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $577,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $27,000 | $13,000 | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| 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 | $64,000 |
| mortgage payment | - | $16,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $230,000 |
| total expense investment | $27,000 | $130,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $432,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$82,087 | $19,000 | $21,000 | $24,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $146,000 |
| cumulative roi | $109 | $48 | $65 | $81 | $94 | $107 | $119 | $131 | $142 | $154 | $1,000 |
Scott + 77
Address: Delta, British Columbia
Price Range: $535,000 - $772,000
Avail. suites: 23
1—3 bd
611—1706 SqFt