Suite number:
2-B-6
Project:
Address:
Delta, British Columbia
Developer:
Headwater Projects
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1012 sqft
Occupancy Date:
Jun 2027
Price, CAD
$939,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.92%
Cumulative Return on Investment in Year 5
119.87%
Property Price at the End of Year 5
$1,211,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$46,995
5% in 10 days
$46,995
5% on Occupancy
$46,995
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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $620,000 |
| rent income | - | - | $12,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $252,000 |
| mortgage principal reduction | - | - | $5,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $104,000 |
| deposit interest | $6,000 | $7,000 | $4,000 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $55,000 | $59,000 | $81,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $132,000 | $1,000,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $141,000 | - | - | - | - | - | - | - | - | - | $141,000 |
| remaining balance payment | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| closing cost | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | - | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $97,000 |
| mortgage payment | - | - | $19,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $339,000 |
| total expense investment | $141,000 | - | $108,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $661,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$85,930 | $59,000 | -$27,184 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $339,000 |
| cumulative roi | $39 | $81 | $84 | $103 | $120 | $135 | $150 | $164 | $178 | $193 | $1,000 |
Bridge and Elliott
Address: Delta, British Columbia
Price Range: $535,000 - $1,270,000
Avail. suites: 26
1—3.5 bd
570—1421 SqFt