Suite number:

C10

Address:
Langley, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1052 sqft
Occupancy Date:
Jan 2027
Price, CAD
$679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

29.83%

Cumulative Return on Investment in Year 5

132.38%

Property Price at the End of Year 5

$876,000

Deposit Schedule
Total up to 5% in 7 days
$33,995
5% on Occupancy
$33,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$35,000$37,000$39,000$41,000$43,000$46,000$48,000$50,000$53,000$56,000$449,000
rent income--$31,000$38,000$40,000$42,000$43,000$45,000$47,000$49,000$336,000
mortgage principal reduction--$7,000$9,000$10,000$10,000$10,000$11,000$11,000$12,000$81,000
deposit interest$3,000$4,000$527-------$8,000
gst hst rebate--$5,000-------$5,000
total income return$39,000$41,000$83,000$89,000$93,000$97,000$102,000$107,000$112,000$117,000$877,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$68,000---------$68,000
remaining balance payment--$68,000-------$68,000
closing cost--$32,000-------$32,000
operating expense--$9,000$12,000$12,000$12,000$13,000$13,000$14,000$14,000$99,000
mortgage payment--$28,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$259,000
total expense investment$68,000-$137,000$45,000$45,000$45,000$46,000$46,000$47,000$47,000$525,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$29,276$41,000-$53,822$44,000$48,000$52,000$56,000$60,000$65,000$70,000$352,000
cumulative roi$57$117$79$106$132$160$190$222$257$294$2,000
Elijah Condos
Address: Langley, British Columbia
Price Range: $505,000 - $680,000
Avail. suites: 20
1—2.5 bd
540—1142 SqFt