Suite number:
108 - C1.1
Project:
Address:
Langley, British Columbia
Developer:
Urban Coast Developments Ltd.
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
942 sqft
Occupancy Date:
Mar 2026
Price, CAD
$736,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.66%
Cumulative Return on Investment in Year 5
110.93%
Property Price at the End of Year 5
$949,000
Deposit Schedule
Total up to 10% in 7 days
$73,690
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 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $486,000 |
| rent income | - | $18,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $282,000 |
| mortgage principal reduction | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $99,000 |
| deposit interest | $4,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $71,000 | $81,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $877,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| remaining balance payment | - | $74,000 | - | - | - | - | - | - | - | - | $74,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $6,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $91,000 |
| mortgage payment | - | $24,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $311,000 |
| total expense investment | $74,000 | $137,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $582,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,737 | -$65,509 | $35,000 | $39,000 | $43,000 | $46,000 | $51,000 | $55,000 | $59,000 | $64,000 | $295,000 |
| cumulative roi | $57 | $51 | $72 | $92 | $111 | $129 | $147 | $165 | $184 | $203 | $1,000 |
Spring Hill
Address: Langley, British Columbia
Price Range: $470,000 - $765,000
Avail. suites: 59
1—2 bd
590—957 SqFt