Suite number:
B1 - BUILDING 1
Project:
Address:
Langley Twp, British Columbia
Developer:
Essence Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
629 sqft
Occupancy Date:
Dec 2027
Price, CAD
$549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.25%
Cumulative Return on Investment in Year 5
111.55%
Property Price at the End of Year 5
$708,000
Deposit Schedule
Total up to 5% in 7 days
$27,495
5% on Occupancy
$27,495
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| rent income | - | - | $2,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $149,000 |
| mortgage principal reduction | - | - | $553 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $56,000 |
| deposit interest | $3,000 | $3,000 | $3,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $33,000 | $36,000 | $64,000 | $61,000 | $64,000 | $68,000 | $71,000 | $74,000 | $78,000 | $581,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| remaining balance payment | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | $713 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $65,000 |
| mortgage payment | - | - | $2,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $195,000 |
| total expense investment | $55,000 | - | $88,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $401,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,683 | $33,000 | -$52,220 | $27,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $180,000 |
| cumulative roi | $57 | $117 | $74 | $96 | $112 | $126 | $139 | $152 | $165 | $178 | $1,000 |
Jericho Park
Address: Langley Twp, British Columbia
Price Range: $490,000 - $823,000
Avail. suites: 26
1—3 bd
513—975 SqFt