Suite number:
A1
Project:
Address:
Mission, British Columbia
Developer:
Redekop Faye
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
461 sqft
Occupancy Date:
Sep 2026
Price, CAD
$374,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.32%
Cumulative Return on Investment in Year 5
94.57%
Property Price at the End of Year 5
$483,000
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 | $19,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $247,000 |
| rent income | - | $3,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $104,000 |
| mortgage principal reduction | - | $1,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $47,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $19,000 | $29,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $404,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $75,000 | - | - | - | - | - | - | - | - | $75,000 |
| closing cost | - | $25,000 | - | - | - | - | - | - | - | - | $25,000 |
| operating expense | - | $1,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $42,000 |
| mortgage payment | - | $5,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $150,000 |
| total expense investment | - | $106,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $24,000 | $24,000 | $24,000 | $293,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $19,000 | -$76,770 | $15,000 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $26,000 | $28,000 | $111,000 |
| cumulative roi | - | $45 | $63 | $80 | $95 | $108 | $122 | $134 | $147 | $160 | $954 |
Montgomery
Address: Mission, British Columbia
Price Range: $375,000 - $665,000
Avail. suites: 9
1—3.5 bd
457—1074 SqFt