Suite number:
A8A - BUILDING 3
Project:
Address:
Langley Twp, British Columbia
Developer:
Essence Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
561 sqft
Occupancy Date:
Dec 2027
Price, CAD
$519,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.84%
Cumulative Return on Investment in Year 5
114.30%
Property Price at the End of Year 5
$670,000
Deposit Schedule
Total up to 5% in 7 days
$25,995
5% on Occupancy
$25,995
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 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $343,000 |
| rent income | - | - | $2,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $158,000 |
| mortgage principal reduction | - | - | $523 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $53,000 |
| deposit interest | $3,000 | $3,000 | $2,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $31,000 | $34,000 | $63,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $567,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| remaining balance payment | - | - | $52,000 | - | - | - | - | - | - | - | $52,000 |
| closing cost | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | $669 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $61,000 |
| mortgage payment | - | - | $2,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $184,000 |
| total expense investment | $52,000 | - | $85,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $379,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,391 | $31,000 | -$50,247 | $29,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $188,000 |
| cumulative roi | $57 | $117 | $73 | $97 | $114 | $130 | $146 | $161 | $177 | $193 | $1,000 |
Jericho Park
Address: Langley Twp, British Columbia
Price Range: $490,000 - $823,000
Avail. suites: 26
1—3 bd
513—975 SqFt