Suite number:
2B
Project:
Address:
Delta, British Columbia
Developer:
Headwater Projects
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
715 sqft
Occupancy Date:
Jun 2027
Price, CAD
$764,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.51%
Cumulative Return on Investment in Year 5
110.09%
Property Price at the End of Year 5
$985,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$38,245
5% in 10 days
$38,245
5% on Occupancy
$38,245
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 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $505,000 |
| rent income | - | - | $14,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $185,000 |
| mortgage principal reduction | - | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $85,000 |
| deposit interest | $5,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $48,000 | $71,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $103,000 | $793,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | - | - | - | - | - | - | - | - | - | $115,000 |
| remaining balance payment | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $71,000 |
| mortgage payment | - | - | $26,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $294,000 |
| total expense investment | $115,000 | - | $104,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $553,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$69,944 | $48,000 | -$33,311 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $241,000 |
| cumulative roi | $39 | $81 | $79 | $95 | $110 | $124 | $136 | $148 | $160 | $173 | $1,000 |
Bridge and Elliott
Address: Delta, British Columbia
Price Range: $535,000 - $1,270,000
Avail. suites: 26
1—3.5 bd
570—1421 SqFt