Suite number:
D1
Project:
Address:
Langley Twp, British Columbia
Developer:
Quadra Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
574 sqft
Occupancy Date:
Oct 2025
$549,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.68%
Cumulative Return on Investment in Year 5
92.59%
Property Price at the End of Year 5
$708,000
Deposit Schedule
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 | - | $12,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $142,000 |
mortgage principal reduction | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $81,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
total income return | $29,000 | $54,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $592,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | - | $110,000 | - | - | - | - | - | - | - | - | $110,000 |
closing cost | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
operating expense | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $77,000 |
mortgage payment | - | $23,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $225,000 |
total expense investment | - | $169,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $441,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $29,000 | -$114,607 | $21,000 | $23,000 | $25,000 | $28,000 | $31,000 | $33,000 | $36,000 | $40,000 | $151,000 |
cumulative roi | - | $46 | $63 | $79 | $93 | $105 | $117 | $129 | $140 | $151 | $923 |
Kensington Gate is a new condo and townhouse community by Quadra Homes currently under construction at 20958 83 Avenue, Langley Township. The community is scheduled for completion in 2025. Available units range in price from $529,900 to $529,900. Ken...
Address: Langley Twp, British Columbia
Price Range: $550,000 - $550,000
Avail. suites: 1
1 bd
574 SqFt