Suite number:
205 - B1
Project:
Address:
Abbotsford, British Columbia
Developer:
Parcel7
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
682 sqft
Occupancy Date:
Jan 2026
Price, CAD
$419,700
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.87%
Cumulative Return on Investment in Year 5
104.71%
Property Price at the End of Year 5
$541,000
Deposit Schedule
Total up to 10% in 7 days
$41,970
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 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $277,000 |
| rent income | - | $13,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $167,000 |
| mortgage principal reduction | - | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $57,000 |
| deposit interest | $2,000 | $242 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $24,000 | $46,000 | $46,000 | $49,000 | $51,000 | $53,000 | $56,000 | $59,000 | $61,000 | $64,000 | $509,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| remaining balance payment | - | $42,000 | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | - | $26,000 | - | - | - | - | - | - | - | - | $26,000 |
| operating expense | - | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $59,000 |
| mortgage payment | - | $17,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $180,000 |
| total expense investment | $42,000 | $90,000 | $26,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $28,000 | $28,000 | $349,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,076 | -$44,251 | $20,000 | $22,000 | $24,000 | $26,000 | $29,000 | $31,000 | $34,000 | $36,000 | $160,000 |
| cumulative roi | $57 | $49 | $69 | $87 | $105 | $122 | $139 | $156 | $173 | $191 | $1,000 |
Montvue
Address: Abbotsford, British Columbia
Price Range: $360,000 - $680,000
Avail. suites: 28
0—2 bd
456—1087 SqFt