Suite number:
102 - C1.1
Project:
Address:
Langley, British Columbia
Developer:
Urban Coast Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
942 sqft
Occupancy Date:
Mar 2026
Price, CAD
$714,900
Available
ROI
18,65%
Monthly Expenses
- condo fees— $377
- property taxes— $179
- property management— $141
- repairs and maintenance— $71
Total: $767
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.03%
Cumulative Return on Investment in Year 5
108.44%
Property Price at the End of Year 5
$921,000
Deposit Schedule
Total up to 10% in 7 days
$71,490
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $472,000 |
| rent income | - | $21,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $286,000 |
| mortgage principal reduction | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $93,000 |
| deposit interest | $4,000 | $681 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $72,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $860,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $71,000 | - | - | - | - | - | - | - | - | - | $71,000 |
| remaining balance payment | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $7,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $89,000 |
| mortgage payment | - | $27,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $313,000 |
| total expense investment | $71,000 | $139,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $579,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,779 | -$67,018 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $63,000 | $281,000 |
| cumulative roi | $57 | $50 | $71 | $90 | $108 | $126 | $144 | $162 | $181 | $200 | $1,000 |
Spring Hill
Address: Langley, British Columbia
Price Range: $470,000 - $765,000
Avail. suites: 59
1—2 bd
590—957 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.