Suite number:
D2
Address:
Abbotsford, British Columbia
Developer:
Infinity Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1016 sqft
Occupancy Date:
Mar 2026
Price, CAD
$680,000
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
133.49%
Property Price at the End of Year 5
$876,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$63,000
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $449,000 |
| rent income | - | $18,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $357,000 |
| mortgage principal reduction | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $95,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $66,000 | $85,000 | $89,000 | $94,000 | $98,000 | $102,000 | $107,000 | $112,000 | $118,000 | $911,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $68,000 | - | - | - | - | - | - | - | - | - | $68,000 |
| remaining balance payment | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $6,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $109,000 |
| mortgage payment | - | $16,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $265,000 |
| total expense investment | $68,000 | $121,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $45,000 | $45,000 | $46,000 | $541,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$29,499 | -$54,480 | $43,000 | $46,000 | $50,000 | $54,000 | $58,000 | $63,000 | $67,000 | $72,000 | $369,000 |
| cumulative roi | $57 | $53 | $79 | $106 | $133 | $163 | $194 | $227 | $263 | $300 | $2,000 |
Centred in the heart of The Rail District, these character buildings will keep you connected to a vibrant urban lifestyle. Heritage inspired architecture celebrates the Old Clayburn brick making traditions that influence the character alive and well ...
Address: Abbotsford, British Columbia
Price Range: $489,000 - $680,000
Avail. suites: 4
1—2.5 bd
643—1016 SqFt