Suite number:

B3.1

Address:
Langley, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
476 sqft
Occupancy Date:
Jul 2025
Price, CAD
$484,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

30.93%

Cumulative Return on Investment in Year 5

141.00%

Property Price at the End of Year 5

$625,000

Deposit Schedule
Total up to 0% in -88 days
$2,000
5% on Occupancy
$26,245
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$25,000$27,000$28,000$29,000$31,000$32,000$34,000$36,000$38,000$40,000$320,000
rent income-----------
mortgage principal reduction$7,000$6,000$7,000$7,000$7,000$8,000$8,000$8,000$9,000$9,000$76,000
deposit interest-----------
gst hst rebate-----------
total income return$32,000$33,000$35,000$36,000$38,000$40,000$42,000$44,000$47,000$49,000$396,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$2,000---------$2,000
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$243,000
total expense investment$26,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$245,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$6,000$9,000$10,000$12,000$14,000$16,000$18,000$20,000$22,000$25,000$152,000
cumulative roi$122$129$133$137$141$145$149$153$157$162$1,000
Unity South Langley
Address: Langley, British Columbia
Price Range: $485,000 - $730,000
Avail. suites: 6
1—2.5 bd
476—960 SqFt