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

24.79%

Cumulative Return on Investment in Year 5

111.80%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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-$5,000$8,000$9,000$9,000$10,000$10,000$10,000$11,000$11,000$84,000
deposit interest$3,000$875--------$4,000
gst hst rebate-$5,000--------$5,000
total income return$35,000$63,000$71,000$74,000$78,000$82,000$86,000$90,000$94,000$99,000$772,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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-$20,000$30,000$30,000$30,000$30,000$30,000$30,000$30,000$30,000$263,000
total expense investment$63,000$120,000$40,000$40,000$41,000$41,000$41,000$42,000$42,000$43,000$512,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$27,113-$56,856$31,000$34,000$37,000$41,000$44,000$48,000$52,000$56,000$259,000
cumulative roi$57$51$72$92$112$131$150$169$189$210$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