Suite number:
B3
Project:
Address:
Delta, British Columbia
Developer:
Realco Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
877 sqft
Occupancy Date:
Jun 2026
Price, CAD
$602,447
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.09%
Cumulative Return on Investment in Year 5
108.32%
Property Price at the End of Year 5
$776,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 90 days
$15,061
2.5% in 180 days
$15,061
2.5% on Occupancy
$15,061
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 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $398,000 |
| rent income | - | $15,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $260,000 |
| mortgage principal reduction | - | $4,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $77,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $59,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $743,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | $15,000 | - | - | - | - | - | - | - | - | $45,000 |
| remaining balance payment | - | $75,000 | - | - | - | - | - | - | - | - | $75,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $6,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $91,000 |
| mortgage payment | - | $18,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $259,000 |
| total expense investment | $30,000 | $145,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $502,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$86,270 | $29,000 | $32,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $241,000 |
| cumulative roi | $109 | $49 | $70 | $90 | $108 | $127 | $145 | $164 | $183 | $203 | $1,000 |
Scott + 77
Address: Delta, British Columbia
Price Range: $535,000 - $772,000
Avail. suites: 23
1—3 bd
611—1706 SqFt