Suite number:
C5
Project:
Address:
Langley Twp, British Columbia
Developer:
Apcon Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
841 sqft
Occupancy Date:
Mar 2025
Price, CAD
$689,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.78%
Cumulative Return on Investment in Year 5
99.39%
Property Price at the End of Year 5
$889,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $455,000 |
| rent income | $14,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $285,000 |
| mortgage principal reduction | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $101,000 |
| deposit interest | $102 | - | - | - | - | - | - | - | - | - | $102 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $60,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $846,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $133,000 | - | - | - | - | - | - | - | - | - | $133,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $5,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $93,000 |
| mortgage payment | $20,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $331,000 |
| total expense investment | $197,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $596,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$136,411 | $28,000 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $250,000 |
| cumulative roi | $25 | $46 | $65 | $83 | $99 | $116 | $132 | $148 | $164 | $181 | $1,000 |
The Hive by Apcon Group
Address: Langley Twp, British Columbia
Price Range: $500,000 - $725,000
Avail. suites: 9
1—2 bd
551—947 SqFt