Suite number:

B4

Address:
Langley, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
2.5
Size:
674 sqft
Occupancy Date:
Jan 2027
Price, CAD
$564,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

26.54%

Cumulative Return on Investment in Year 5

118.33%

Property Price at the End of Year 5

$728,000

Deposit Schedule
Total up to 5% in 7 days
$28,245
5% on Occupancy
$28,245
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$29,000$31,000$33,000$34,000$36,000$38,000$40,000$42,000$44,000$46,000$373,000
rent income--$20,000$25,000$26,000$27,000$28,000$29,000$30,000$32,000$215,000
mortgage principal reduction--$6,000$8,000$8,000$8,000$9,000$9,000$9,000$10,000$67,000
deposit interest$3,000$3,000$438-------$6,000
gst hst rebate--$5,000-------$5,000
total income return$32,000$34,000$64,000$66,000$69,000$73,000$76,000$80,000$84,000$88,000$666,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$56,000---------$56,000
remaining balance payment--$56,000-------$56,000
closing cost--$29,000-------$29,000
operating expense--$6,000$8,000$8,000$8,000$9,000$9,000$9,000$9,000$67,000
mortgage payment--$23,000$27,000$27,000$27,000$27,000$27,000$27,000$27,000$215,000
total expense investment$56,000-$115,000$35,000$36,000$36,000$36,000$36,000$37,000$37,000$424,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$24,324$34,000-$51,309$31,000$34,000$37,000$40,000$44,000$47,000$51,000$242,000
cumulative roi$57$117$76$98$118$139$159$179$201$223$1,000
Elijah Condos
Address: Langley, British Columbia
Price Range: $505,000 - $680,000
Avail. suites: 20
1—2.5 bd
540—1142 SqFt