Suite number:
301 - A1
Project:
Address:
Abbotsford, British Columbia
Developer:
Parcel7
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
456 sqft
Occupancy Date:
Jan 2026
Price, CAD
$359,700
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.97%
Cumulative Return on Investment in Year 5
96.53%
Property Price at the End of Year 5
$463,000
Deposit Schedule
Total up to 10% in 7 days
$35,970
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 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $237,000 |
| rent income | - | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $112,000 |
| mortgage principal reduction | - | $4,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $49,000 |
| deposit interest | $2,000 | $207 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $20,000 | $38,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $405,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| remaining balance payment | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| closing cost | - | $25,000 | - | - | - | - | - | - | - | - | $25,000 |
| operating expense | - | $3,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $42,000 |
| mortgage payment | - | $15,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $155,000 |
| total expense investment | $36,000 | $79,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $23,000 | $23,000 | $293,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$15,492 | -$41,570 | $15,000 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $26,000 | $28,000 | $112,000 |
| cumulative roi | $57 | $48 | $66 | $82 | $97 | $111 | $124 | $138 | $151 | $165 | $1,000 |
Montvue
Address: Abbotsford, British Columbia
Price Range: $360,000 - $680,000
Avail. suites: 28
0—2 bd
456—1087 SqFt