Suite number:
102 C1 1
Project:
Address:
Vancouver, British Columbia
Developer:
Urban Coast Developments Ltd.
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
942 sqft
Occupancy Date:
Mar 2026
Price, CAD
$714,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.55%
Cumulative Return on Investment in Year 5
107.56%
Property Price at the End of Year 5
$921,000
Deposit Schedule
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $472,000 |
| rent income | - | $12,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $244,000 |
| mortgage principal reduction | - | $5,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $100,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $37,000 | $61,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $821,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $143,000 | - | - | - | - | - | - | - | - | $143,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $85,000 |
| mortgage payment | - | $16,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $279,000 |
| total expense investment | - | $196,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $539,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $37,000 | -$134,824 | $35,000 | $38,000 | $41,000 | $45,000 | $49,000 | $53,000 | $57,000 | $62,000 | $282,000 |
| cumulative roi | - | $47 | $69 | $89 | $108 | $125 | $143 | $161 | $178 | $196 | $1,000 |
Spring Hill is a prestigious condominium development in Langley, offering refined urban living in a serene setting. The architecture seamlessly blends with nature, providing a luxurious oasis away from the city. The spacious and well-designed condomi...
Address: Vancouver, British Columbia
Price Range: $470,000 - $765,000
Avail. suites: 59
1—2 bd
590—957 SqFt