Suite number:
B1
Project:
Address:
Mission, British Columbia
Developer:
Redekop Faye
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
525 sqft
Occupancy Date:
Nov 2025
Price, CAD
$449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.38%
Cumulative Return on Investment in Year 5
102.61%
Property Price at the End of Year 5
$580,000
Deposit Schedule
Total up to 5% in 7 days
$22,495
5% on Occupancy
$22,495
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 | $23,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $297,000 |
| rent income | - | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $165,000 |
| mortgage principal reduction | - | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $63,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $51,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $532,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| remaining balance payment | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | - | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $54,000 |
| mortgage payment | - | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $197,000 |
| total expense investment | $117,000 | $27,000 | $27,000 | $27,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $29,000 | $368,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$91,402 | $24,000 | $21,000 | $23,000 | $25,000 | $27,000 | $30,000 | $33,000 | $35,000 | $38,000 | $164,000 |
| cumulative roi | $22 | $49 | $68 | $86 | $103 | $119 | $135 | $151 | $167 | $184 | $1,000 |
Silver & Cedar
Address: Mission, British Columbia
Price Range: $450,000 - $525,000
Avail. suites: 4
2 bd
525—728 SqFt