Suite number:
1D-A
Project:
Address:
Delta, British Columbia
Developer:
Headwater Projects
Property type:
condo
Floor plan:
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
26.46%
Cumulative Return on Investment in Year 5
118.82%
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 | - | - | $19,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $38,000 | $258,000 |
| mortgage principal reduction | - | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $86,000 |
| deposit interest | $5,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $48,000 | $77,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $869,000 |
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 | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $7,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $84,000 |
| mortgage payment | - | - | $26,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $296,000 |
| total expense investment | $115,000 | - | $106,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $568,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$70,401 | $48,000 | -$29,059 | $37,000 | $41,000 | $46,000 | $50,000 | $54,000 | $59,000 | $64,000 | $301,000 |
| cumulative roi | $39 | $81 | $80 | $100 | $119 | $136 | $154 | $171 | $188 | $207 | $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