Suite number:
112 - C.1
Project:
Address:
Langley, British Columbia
Developer:
Urban Coast Developments Ltd.
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
917 sqft
Occupancy Date:
Mar 2026
Price, CAD
$694,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.82%
Cumulative Return on Investment in Year 5
111.75%
Property Price at the End of Year 5
$895,000
Deposit Schedule
Total up to 10% in 7 days
$69,490
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $459,000 |
| rent income | - | $18,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $275,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $93,000 |
| deposit interest | $4,000 | $973 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $68,000 | $77,000 | $81,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $836,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| remaining balance payment | - | $69,000 | - | - | - | - | - | - | - | - | $69,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $88,000 |
| mortgage payment | - | $23,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $293,000 |
| total expense investment | $69,000 | $130,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $552,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$29,928 | -$62,100 | $34,000 | $37,000 | $41,000 | $45,000 | $48,000 | $53,000 | $57,000 | $61,000 | $284,000 |
| cumulative roi | $57 | $51 | $73 | $93 | $112 | $130 | $149 | $168 | $187 | $207 | $1,000 |
Spring Hill
Address: Langley, British Columbia
Price Range: $470,000 - $765,000
Avail. suites: 59
1—2 bd
590—957 SqFt