Suite number:
C9
Project:
Address:
Langley Twp, British Columbia
Developer:
Apcon Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
947 sqft
Occupancy Date:
Mar 2025
Price, CAD
$724,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.08%
Cumulative Return on Investment in Year 5
105.28%
Property Price at the End of Year 5
$934,000
Deposit Schedule
$5,000 at Signing
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $478,000 |
| rent income | $16,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $320,000 |
| mortgage principal reduction | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $110,000 |
| deposit interest | $102 | - | - | - | - | - | - | - | - | - | $102 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $64,000 | $78,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $913,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| closing cost | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $107,000 |
| mortgage payment | $21,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $338,000 |
| total expense investment | $204,000 | $45,000 | $45,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $623,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$139,470 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $60,000 | $65,000 | $291,000 |
| cumulative roi | $26 | $48 | $68 | $87 | $105 | $123 | $141 | $159 | $178 | $197 | $1,000 |
The Hive 2
Address: Langley Twp, British Columbia
Price Range: $500,000 - $725,000
Avail. suites: 9
1—2 bd
551—947 SqFt