Suite number:
B1A - 1 - BUILDING 2
Project:
Address:
Langley Twp, British Columbia
Developer:
Essence Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
631 sqft
Occupancy Date:
Dec 2027
Price, CAD
$539,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.28%
Cumulative Return on Investment in Year 5
111.70%
Property Price at the End of Year 5
$696,000
Deposit Schedule
Total up to 5% in 7 days
$26,995
5% on Occupancy
$26,995
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 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $356,000 |
| rent income | - | - | $2,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $149,000 |
| mortgage principal reduction | - | - | $543 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $55,000 |
| deposit interest | $3,000 | $3,000 | $3,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $32,000 | $36,000 | $63,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $573,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| remaining balance payment | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| closing cost | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | $712 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $65,000 |
| mortgage payment | - | - | $2,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $192,000 |
| total expense investment | $54,000 | - | $87,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $395,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,253 | $32,000 | -$51,605 | $27,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $179,000 |
| cumulative roi | $57 | $117 | $74 | $96 | $112 | $126 | $140 | $153 | $166 | $180 | $1,000 |
Jericho Park
Address: Langley Twp, British Columbia
Price Range: $490,000 - $823,000
Avail. suites: 26
1—3 bd
513—975 SqFt