Suite number:
2-D-6
Project:
Address:
Delta, British Columbia
Developer:
Headwater Projects
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1155 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,029,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.35%
Cumulative Return on Investment in Year 5
112.54%
Property Price at the End of Year 5
$1,327,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$51,495
5% on Occupancy
$51,495
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 | $53,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $680,000 |
| rent income | - | $13,000 | $41,000 | $43,000 | $45,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $394,000 |
| mortgage principal reduction | - | $4,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $127,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $82,000 | $113,000 | $119,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $157,000 | $1,213,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $103,000 | - | - | - | - | - | - | - | - | - | $103,000 |
| remaining balance payment | - | $103,000 | - | - | - | - | - | - | - | - | $103,000 |
| closing cost | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | $5,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $127,000 |
| mortgage payment | - | $17,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $430,000 |
| total expense investment | $103,000 | $165,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $803,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$45,558 | -$82,608 | $48,000 | $53,000 | $58,000 | $64,000 | $70,000 | $76,000 | $82,000 | $89,000 | $411,000 |
| cumulative roi | $56 | $52 | $74 | $94 | $113 | $131 | $149 | $167 | $186 | $205 | $1,000 |
Bridge and Elliott
Address: Delta, British Columbia
Price Range: $580,000 - $1,200,000
Avail. suites: 23
1—3.5 bd
570—1421 SqFt