Suite number:
204 - A
Project:
Address:
Abbotsford, British Columbia
Developer:
Parcel7
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
511 sqft
Occupancy Date:
Sep 2025
Price, CAD
$344,700
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.44%
Cumulative Return on Investment in Year 5
86.04%
Property Price at the End of Year 5
$444,000
Deposit Schedule
Total up to 10% in 7 days
$34,470
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 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $227,000 |
| rent income | $4,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $102,000 |
| mortgage principal reduction | $2,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $49,000 |
| deposit interest | $968 | - | - | - | - | - | - | - | - | - | $968 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $384,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| remaining balance payment | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| closing cost | $26,000 | - | - | - | - | - | - | - | - | - | $26,000 |
| operating expense | $2,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $44,000 |
| mortgage payment | $7,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $163,000 |
| total expense investment | $104,000 | $21,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $301,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$74,947 | $11,000 | $12,000 | $14,000 | $16,000 | $17,000 | $19,000 | $21,000 | $23,000 | $25,000 | $83,000 |
| cumulative roi | $26 | $44 | $60 | $73 | $86 | $98 | $109 | $121 | $132 | $143 | $892 |
Montvue
Address: Abbotsford, British Columbia
Price Range: $345,000 - $680,000
Avail. suites: 30
0—2 bd
456—1087 SqFt