Suite number:
D2
Project:
Address:
Abbotsford, British Columbia
Developer:
Diverse
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
837 sqft
Occupancy Date:
Mar 2027
Price, CAD
$524,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.00%
Cumulative Return on Investment in Year 5
120.12%
Property Price at the End of Year 5
$676,000
Deposit Schedule
Total up to 5% in 7 days
$26,245
5% on Occupancy
$26,245
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $346,000 |
| rent income | - | - | $16,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $217,000 |
| mortgage principal reduction | - | - | $4,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $61,000 |
| deposit interest | $3,000 | $3,000 | $727 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $31,000 | $57,000 | $64,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $635,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| remaining balance payment | - | - | $52,000 | - | - | - | - | - | - | - | $52,000 |
| closing cost | - | - | $28,000 | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
| mortgage payment | - | - | $17,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $196,000 |
| total expense investment | $52,000 | - | $104,000 | $34,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $404,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,604 | $31,000 | -$47,113 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $48,000 | $231,000 |
| cumulative roi | $57 | $117 | $76 | $99 | $120 | $141 | $163 | $185 | $208 | $232 | $1,000 |
Sage - Phase 2
Address: Abbotsford, British Columbia
Price Range: $525,000 - $630,000
Avail. suites: 5
1.5—3 bd
708—983 SqFt