Suite number:
207 - D4
Project:
Address:
Abbotsford, British Columbia
Developer:
Parcel7
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1087 sqft
Occupancy Date:
Jan 2026
Price, CAD
$589,700
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.34%
Cumulative Return on Investment in Year 5
128.51%
Property Price at the End of Year 5
$760,000
Deposit Schedule
Total up to 10% in 7 days
$58,970
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | - | $26,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $333,000 |
| mortgage principal reduction | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $81,000 |
| deposit interest | $3,000 | $340 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $34,000 | $70,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $811,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $59,000 | - | - | - | - | - | - | - | - | - | $59,000 |
| remaining balance payment | - | $59,000 | - | - | - | - | - | - | - | - | $59,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $97,000 |
| mortgage payment | - | $24,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $253,000 |
| total expense investment | $59,000 | $121,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $498,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,397 | -$50,310 | $36,000 | $39,000 | $43,000 | $46,000 | $50,000 | $54,000 | $58,000 | $62,000 | $313,000 |
| cumulative roi | $57 | $52 | $77 | $102 | $129 | $156 | $186 | $218 | $252 | $287 | $2,000 |
Montvue
Address: Abbotsford, British Columbia
Price Range: $360,000 - $680,000
Avail. suites: 28
0—2 bd
456—1087 SqFt