Suite number:
C2.1
Project:
Address:
Langley, British Columbia
Developer:
Zenterra
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
627 sqft
Occupancy Date:
Jan 2026
Price, CAD
$584,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.93%
Cumulative Return on Investment in Year 5
108.54%
Property Price at the End of Year 5
$754,000
Deposit Schedule
$10 at Signing
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 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $386,000 |
| rent income | - | $18,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $231,000 |
| mortgage principal reduction | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $80,000 |
| deposit interest | $3,000 | $337 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $62,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $89,000 | $705,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | - | - | - | - | - | - | - | - | - | $58,000 |
| remaining balance payment | - | $58,000 | - | - | - | - | - | - | - | - | $58,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $75,000 |
| mortgage payment | - | $24,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $251,000 |
| total expense investment | $58,000 | $118,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $473,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,136 | -$56,198 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $44,000 | $47,000 | $51,000 | $232,000 |
| cumulative roi | $57 | $50 | $71 | $90 | $109 | $126 | $144 | $162 | $180 | $199 | $1,000 |
The Commons
Address: Langley, British Columbia
Price Range: $490,000 - $825,000
Avail. suites: 11
1—3 bd
553—985 SqFt