Suite number:
B4
Project:
Address:
Langley, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
663 sqft
Occupancy Date:
Jul 2025
Price, CAD
$549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.99%
Cumulative Return on Investment in Year 5
141.27%
Property Price at the End of Year 5
$708,000
Deposit Schedule
Total up to 0% in -88 days
$2,000
5% on Occupancy
$29,495
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $8,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $87,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $449,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $275,000 |
| total expense investment | $30,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $277,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $7,000 | $10,000 | $12,000 | $14,000 | $16,000 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $172,000 |
| cumulative roi | $123 | $129 | $133 | $137 | $141 | $145 | $149 | $153 | $158 | $162 | $1,000 |
Unity South Langley
Address: Langley, British Columbia
Price Range: $485,000 - $730,000
Avail. suites: 6
1—2.5 bd
476—960 SqFt