Suite number:
105 - B4
Project:
Address:
Langley, British Columbia
Developer:
Urban Coast Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
718 sqft
Occupancy Date:
Mar 2026
Price, CAD
$565,900
Available
ROI
21,23%
Monthly Expenses
- condo fees— $287
- property taxes— $141
- property management— $129
- repairs and maintenance— $65
Total: $623
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.12%
Cumulative Return on Investment in Year 5
113.96%
Property Price at the End of Year 5
$729,000
Deposit Schedule
Total up to 10% in 7 days
$56,590
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $373,000 |
| rent income | - | $19,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $260,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $74,000 |
| deposit interest | $3,000 | $539 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $61,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $716,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $57,000 | - | - | - | - | - | - | - | - | - | $57,000 |
| remaining balance payment | - | $57,000 | - | - | - | - | - | - | - | - | $57,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $72,000 |
| mortgage payment | - | $21,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $248,000 |
| total expense investment | $57,000 | $114,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,364 | -$53,761 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $46,000 | $50,000 | $54,000 | $252,000 |
| cumulative roi | $57 | $50 | $72 | $93 | $114 | $135 | $156 | $179 | $202 | $228 | $1,000 |
Spring Hill
Address: Langley, British Columbia
Price Range: $470,000 - $765,000
Avail. suites: 59
1—2 bd
590—957 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.