Suite number:
A
Project:
Address:
Langley Twp, British Columbia
Developer:
Mortise Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
464 sqft
Occupancy Date:
Jan 2027
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.22%
Cumulative Return on Investment in Year 5
91.40%
Property Price at the End of Year 5
$515,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
| mortgage principal reduction | - | - | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $46,000 |
| deposit interest | $2,000 | $2,000 | $51 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $23,000 | $24,000 | $40,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $394,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | - | $40,000 | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | $28,000 | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $50,000 |
| mortgage payment | - | - | $18,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $159,000 |
| total expense investment | $40,000 | - | $91,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $27,000 | $27,000 | $316,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,182 | $24,000 | -$51,123 | $12,000 | $14,000 | $15,000 | $17,000 | $19,000 | $22,000 | $24,000 | $79,000 |
| cumulative roi | $57 | $117 | $67 | $80 | $91 | $101 | $111 | $119 | $128 | $136 | $1,000 |
Unison
Address: Langley Twp, British Columbia
Price Range: $400,000 - $700,000
Avail. suites: 14
0—3 bd
464—1043 SqFt