Suite number:
Plan E3
Project:
Address:
Tsawwassen, British Columbia
Developer:
Aquilini Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
908 sqft
Occupancy Date:
Jan 2025
Price, CAD
$739,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.45%
Cumulative Return on Investment in Year 5
98.29%
Property Price at the End of Year 5
$953,000
Deposit Schedule
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $488,000 |
| rent income | $20,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $314,000 |
| mortgage principal reduction | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $114,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $70,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $921,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $148,000 | - | - | - | - | - | - | - | - | - | $148,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $132,000 |
| mortgage payment | $27,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $351,000 |
| total expense investment | $217,000 | $48,000 | $48,000 | $49,000 | $49,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $664,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$146,180 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $62,000 | $257,000 |
| cumulative roi | $26 | $47 | $65 | $82 | $98 | $114 | $129 | $144 | $159 | $174 | $1,000 |
Salt & Meadows 3 at Boardwalk
Address: Tsawwassen, British Columbia
Price Range: $470,000 - $740,000
Avail. suites: 11
1—2 bd
463—980 SqFt