Suite number:
B3.1
Project:
Address:
Langley, British Columbia
Developer:
Whitetail Homes
Property type:
condo
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
19.79%
Cumulative Return on Investment in Year 5
90.71%
Property Price at the End of Year 5
$625,000
Deposit Schedule
Total up to 0% in 0 days
$2,000
0% in 0 days
$2,000
5% on Occupancy
$24,245
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 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $320,000 |
| rent income | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $125,000 |
| mortgage principal reduction | $2,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $71,000 |
| deposit interest | $793 | - | - | - | - | - | - | - | - | - | $793 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $37,000 | $44,000 | $46,000 | $49,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $522,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| remaining balance payment | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $1,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $47,000 |
| mortgage payment | $8,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $220,000 |
| total expense investment | $134,000 | $28,000 | $28,000 | $28,000 | $28,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $392,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$97,293 | $16,000 | $18,000 | $20,000 | $23,000 | $25,000 | $27,000 | $30,000 | $33,000 | $35,000 | $130,000 |
| cumulative roi | $26 | $45 | $62 | $77 | $91 | $103 | $115 | $127 | $139 | $150 | $936 |
Unity South Langley
Address: Langley, British Columbia
Price Range: $485,000 - $730,000
Avail. suites: 6
1—2.5 bd
476—960 SqFt