Suite number:
B3
Project:
Address:
Delta, British Columbia
Developer:
Realco Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
877 sqft
Occupancy Date:
Jan 2027
Price, CAD
$679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.15%
Cumulative Return on Investment in Year 5
117.47%
Property Price at the End of Year 5
$876,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$33,995
10% on Occupancy
$67,990
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $449,000 |
| rent income | - | - | $21,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $233,000 |
| mortgage principal reduction | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $81,000 |
| deposit interest | $5,000 | $5,000 | $587 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $42,000 | $73,000 | $77,000 | $81,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $778,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $102,000 | - | - | - | - | - | - | - | - | - | $102,000 |
| remaining balance payment | - | - | $34,000 | - | - | - | - | - | - | - | $34,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $85,000 |
| mortgage payment | - | - | $28,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $259,000 |
| total expense investment | $102,000 | - | $101,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $511,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$62,227 | $42,000 | -$27,840 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $53,000 | $57,000 | $267,000 |
| cumulative roi | $39 | $81 | $79 | $99 | $117 | $135 | $152 | $169 | $187 | $205 | $1,000 |
Scott + 77
Address: Delta, British Columbia
Price Range: $500,000 - $735,000
Avail. suites: 23
1—3 bd
611—1706 SqFt