Suite number:
D
Address:
Abbotsford, British Columbia
Developer:
Infinity Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
890 sqft
Occupancy Date:
Mar 2026
Price, CAD
$625,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.00%
Cumulative Return on Investment in Year 5
117.02%
Property Price at the End of Year 5
$805,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$62,500
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 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $412,000 |
| rent income | - | $17,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $267,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $89,000 |
| deposit interest | $3,000 | $999 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $63,000 | $72,000 | $75,000 | $79,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $778,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| remaining balance payment | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $6,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $93,000 |
| mortgage payment | - | $19,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $248,000 |
| total expense investment | $63,000 | $118,000 | $38,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $41,000 | $497,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,113 | -$55,067 | $33,000 | $37,000 | $40,000 | $43,000 | $47,000 | $50,000 | $54,000 | $58,000 | $280,000 |
| cumulative roi | $57 | $51 | $74 | $96 | $117 | $138 | $159 | $180 | $203 | $227 | $1,000 |
The Rail District - The Mason Bldg
Address: Abbotsford, British Columbia
Price Range: $489,000 - $680,000
Avail. suites: 4
1—2.5 bd
643—1016 SqFt