Suite number:
A1
Project:
Address:
Delta, British Columbia
Developer:
Century Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1370 sqft
Occupancy Date:
Jan 2024
Price, CAD
$1,374,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.75%
Cumulative Return on Investment in Year 5
152.58%
Property Price at the End of Year 5
$1,771,000
Deposit Schedule
$5,000 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 | $71,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $907,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $32,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $240,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $103,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $127,000 | $134,000 | $140,000 | $1,147,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $669,000 |
| total expense investment | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $669,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $36,000 | $28,000 | $32,000 | $37,000 | $43,000 | $48,000 | $54,000 | $60,000 | $67,000 | $73,000 | $478,000 |
| cumulative roi | $154 | $147 | $148 | $150 | $153 | $156 | $159 | $163 | $167 | $172 | $2,000 |
Southlands
Address: Delta, British Columbia
Price Range: $648,000 - $1,500,000
Avail. suites: 13
1—3.5 bd
800—1833 SqFt