Suite number:
216 - B
Project:
Address:
Abbotsford, British Columbia
Developer:
Parcel7
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
581 sqft
Occupancy Date:
Sep 2025
Price, CAD
$429,700
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.24%
Cumulative Return on Investment in Year 5
93.71%
Property Price at the End of Year 5
$554,000
Deposit Schedule
Total up to 10% in 7 days
$42,970
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 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $284,000 |
| rent income | $6,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $154,000 |
| mortgage principal reduction | $2,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $61,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $505,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| remaining balance payment | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $2,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $54,000 |
| mortgage payment | $9,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $203,000 |
| total expense investment | $125,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $28,000 | $28,000 | $28,000 | $371,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$88,832 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $134,000 |
| cumulative roi | $26 | $46 | $63 | $79 | $94 | $108 | $122 | $136 | $149 | $164 | $986 |
Montvue
Address: Abbotsford, British Columbia
Price Range: $345,000 - $680,000
Avail. suites: 30
0—2 bd
456—1087 SqFt