Suite number:
303 - D
Project:
Address:
Abbotsford, British Columbia
Developer:
Parcel7
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
799 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
24.52%
Cumulative Return on Investment in Year 5
111.18%
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 | - | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $245,000 |
| 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 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $83,000 | $88,000 | $92,000 | $723,000 |
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 | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $76,000 |
| 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 | $119,000 | $36,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $477,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,397 | -$55,588 | $30,000 | $32,000 | $36,000 | $39,000 | $42,000 | $46,000 | $49,000 | $53,000 | $246,000 |
| cumulative roi | $57 | $50 | $72 | $92 | $111 | $130 | $149 | $169 | $189 | $210 | $1,000 |
Montvue
Address: Abbotsford, British Columbia
Price Range: $360,000 - $680,000
Avail. suites: 28
0—2 bd
456—1087 SqFt