Suite number:
C3
Project:
Address:
Langley, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
930 sqft
Occupancy Date:
Jan 2027
Price, CAD
$704,900
Available
ROI
22,24%
Monthly Expenses
- condo fees— $428
- property taxes— $176
- property management— $167
- repairs and maintenance— $84
Total: $855
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.81%
Cumulative Return on Investment in Year 5
119.68%
Property Price at the End of Year 5
$908,000
Deposit Schedule
Total up to 5% in 7 days
$35,245
5% on Occupancy
$35,245
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $465,000 |
| rent income | - | $3,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $306,000 |
| mortgage principal reduction | - | $709 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $84,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $45,000 | $87,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $114,000 | $867,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| remaining balance payment | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $855 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $91,000 |
| mortgage payment | - | $3,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $285,000 |
| total expense investment | $70,000 | $108,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $551,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,375 | -$62,668 | $41,000 | $40,000 | $44,000 | $48,000 | $52,000 | $57,000 | $61,000 | $66,000 | $316,000 |
| cumulative roi | $57 | $49 | $76 | $98 | $120 | $141 | $163 | $187 | $211 | $237 | $1,000 |
Elijah Condos
Address: Langley, British Columbia
Price Range: $525,000 - $705,000
Avail. suites: 13
1—2.5 bd
540—1142 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.