Suite number:
2D
Project:
Address:
Delta, British Columbia
Developer:
Headwater Projects
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
917 sqft
Occupancy Date:
Jun 2027
Price, CAD
$819,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.45%
Cumulative Return on Investment in Year 5
104.47%
Property Price at the End of Year 5
$1,056,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$40,995
5% on Occupancy
$40,995
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $541,000 |
| rent income | - | $9,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $262,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $101,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $65,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $113,000 | $118,000 | $915,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $4,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $96,000 |
| mortgage payment | - | $14,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $342,000 |
| total expense investment | $82,000 | $135,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $638,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,268 | -$70,309 | $33,000 | $37,000 | $41,000 | $45,000 | $50,000 | $54,000 | $59,000 | $65,000 | $277,000 |
| cumulative roi | $56 | $51 | $71 | $88 | $104 | $120 | $134 | $149 | $163 | $178 | $1,000 |
Bridge and Elliott
Address: Delta, British Columbia
Price Range: $580,000 - $1,200,000
Avail. suites: 23
1—3.5 bd
570—1421 SqFt