Suite number:
A3 - BUILDING 3
Project:
Address:
Langley Twp, British Columbia
Developer:
Essence Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
569 sqft
Occupancy Date:
Dec 2027
Price, CAD
$534,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.99%
Cumulative Return on Investment in Year 5
118.47%
Property Price at the End of Year 5
$689,000
Deposit Schedule
Total up to 5% in 0 days
$26,745
5% on Occupancy
$26,745
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $353,000 |
| rent income | - | - | - | $18,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $157,000 |
| mortgage principal reduction | - | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $55,000 |
| deposit interest | $3,000 | $3,000 | $3,000 | $61 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $32,000 | $34,000 | $62,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $578,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| remaining balance payment | - | - | - | $53,000 | - | - | - | - | - | - | $53,000 |
| closing cost | - | - | - | $29,000 | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $62,000 |
| mortgage payment | - | - | - | $24,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $180,000 |
| total expense investment | $53,000 | - | - | $114,000 | $34,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $378,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,041 | $32,000 | $34,000 | -$51,454 | $28,000 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $200,000 |
| cumulative roi | $57 | $117 | $180 | $100 | $118 | $135 | $151 | $167 | $183 | $199 | $1,000 |
Jericho Park
Address: Langley Twp, British Columbia
Price Range: $510,000 - $785,000
Avail. suites: 39
1—3 bd
513—975 SqFt