Suite number:
B3.1 - BUILDING B
Project:
Address:
Langley, British Columbia
Developer:
Zenterra
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
617 sqft
Occupancy Date:
Jan 2026
Price, CAD
$439,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.71%
Cumulative Return on Investment in Year 5
91.59%
Property Price at the End of Year 5
$567,000
Deposit Schedule
$10 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 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $290,000 |
| rent income | $10,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $169,000 |
| mortgage principal reduction | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $65,000 |
| deposit interest | $663 | - | - | - | - | - | - | - | - | - | $663 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $530,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| remaining balance payment | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $4,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $67,000 |
| mortgage payment | $15,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $213,000 |
| total expense investment | $135,000 | $28,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $30,000 | $30,000 | $397,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$93,479 | $16,000 | $18,000 | $20,000 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $35,000 | $133,000 |
| cumulative roi | $26 | $45 | $62 | $77 | $92 | $105 | $119 | $132 | $146 | $160 | $964 |
The Commons by Zenterra
Address: Langley, British Columbia
Price Range: $440,000 - $795,000
Avail. suites: 25
1—3 bd
553—985 SqFt