Suite number:
A
Project:
Address:
Abbotsford, British Columbia
Developer:
Heinrichs Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
487 sqft
Occupancy Date:
Mar 2027
Price, CAD
$279,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.74%
Cumulative Return on Investment in Year 5
90.20%
Property Price at the End of Year 5
$361,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$13,995
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 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $185,000 |
| rent income | - | $3,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $84,000 |
| mortgage principal reduction | - | $1,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $34,000 |
| deposit interest | $727 | $427 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $15,000 | $25,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $309,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $14,000 | - | - | - | - | - | - | - | - | - | $14,000 |
| remaining balance payment | - | $42,000 | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | - | $25,000 | - | - | - | - | - | - | - | - | $25,000 |
| operating expense | - | $1,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $37,000 |
| mortgage payment | - | $5,000 | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | $117,000 |
| total expense investment | $14,000 | $73,000 | $18,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $19,000 | $235,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$48,396 | $10,000 | $11,000 | $13,000 | $14,000 | $16,000 | $17,000 | $19,000 | $21,000 | $74,000 |
| cumulative roi | $109 | $45 | $62 | $77 | $90 | $103 | $115 | $127 | $139 | $151 | $1,000 |
Scout
Address: Abbotsford, British Columbia
Price Range: $280,000 - $595,000
Avail. suites: 39
0—2 bd
326—1268 SqFt