Suite number:
1D-A
Project:
Address:
Delta, British Columbia
Developer:
Headwater Projects
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
832 sqft
Occupancy Date:
Jun 2027
Price, CAD
$769,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.87%
Cumulative Return on Investment in Year 5
124.53%
Property Price at the End of Year 5
$992,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$38,495
5% in 10 days
$38,495
5% on Occupancy
$38,495
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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $508,000 |
| rent income | - | - | $12,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $249,000 |
| mortgage principal reduction | - | - | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $86,000 |
| deposit interest | $5,000 | $6,000 | $3,000 | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $48,000 | $69,000 | $86,000 | $91,000 | $95,000 | $100,000 | $104,000 | $109,000 | $115,000 | $862,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| remaining balance payment | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $4,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $83,000 |
| mortgage payment | - | - | $16,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $278,000 |
| total expense investment | $115,000 | - | $92,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $50,000 | $548,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$70,388 | $48,000 | -$22,752 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $65,000 | $314,000 |
| cumulative roi | $39 | $81 | $84 | $105 | $125 | $143 | $161 | $179 | $198 | $217 | $1,000 |
Bridge and Elliott
Address: Delta, British Columbia
Price Range: $535,000 - $1,270,000
Avail. suites: 26
1—3.5 bd
570—1421 SqFt