Suite number:
D3
Project:
Address:
Abbotsford, British Columbia
Developer:
Diverse
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
888 sqft
Occupancy Date:
Mar 2027
Price, CAD
$564,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.13%
Cumulative Return on Investment in Year 5
120.54%
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
| 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 | - | - | $17,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $230,000 |
| mortgage principal reduction | - | - | $5,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $65,000 |
| deposit interest | $3,000 | $3,000 | $903 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $32,000 | $34,000 | $61,000 | $68,000 | $72,000 | $75,000 | $79,000 | $82,000 | $86,000 | $91,000 | $680,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| remaining balance payment | - | - | $56,000 | - | - | - | - | - | - | - | $56,000 |
| closing cost | - | - | $29,000 | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | $6,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $80,000 |
| mortgage payment | - | - | $18,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $211,000 |
| total expense investment | $56,000 | - | $110,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $433,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,327 | $34,000 | -$49,768 | $31,000 | $34,000 | $38,000 | $41,000 | $44,000 | $48,000 | $52,000 | $247,000 |
| cumulative roi | $57 | $117 | $77 | $99 | $121 | $142 | $163 | $184 | $207 | $231 | $1,000 |
Sage - Phase 2
Address: Abbotsford, British Columbia
Price Range: $525,000 - $630,000
Avail. suites: 5
1.5—3 bd
708—983 SqFt