Suite number:
D PENTHOUSE 1705
Project:
Address:
Langford, British Columbia
Developer:
Terracap
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
4133 sqft
Occupancy Date:
Aug 2024
Price, CAD
$4,462,395
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.53%
Cumulative Return on Investment in Year 5
145.39%
Property Price at the End of Year 5
$5,749,000
Deposit Schedule
$5 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 | $231,000 | $244,000 | $257,000 | $270,000 | $284,000 | $299,000 | $314,000 | $331,000 | $348,000 | $366,000 | $2,945,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $84,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $82,000 | $86,000 | $732,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $315,000 | $303,000 | $319,000 | $335,000 | $352,000 | $370,000 | $389,000 | $409,000 | $430,000 | $453,000 | $3,677,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $2,235,000 |
| total expense investment | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $2,235,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $92,000 | $80,000 | $95,000 | $112,000 | $129,000 | $147,000 | $166,000 | $186,000 | $207,000 | $229,000 | $1,442,000 |
| cumulative roi | $141 | $138 | $140 | $142 | $145 | $149 | $152 | $156 | $160 | $165 | $1,000 |
One Bear Mountain
Address: Langford, British Columbia
Price Range: $924,000 - $4,567,000
Avail. suites: 16
2—3.5 bd
1184—4133 SqFt