Suite number:
Plan D5
Project:
Address:
Tsawwassen, British Columbia
Developer:
Aquilini Development
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
690 sqft
Occupancy Date:
Jan 2025
Price, CAD
$539,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.21%
Cumulative Return on Investment in Year 5
97.87%
Property Price at the End of Year 5
$696,000
Deposit Schedule
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 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $356,000 |
| rent income | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $238,000 |
| mortgage principal reduction | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $83,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $53,000 | $58,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $683,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $108,000 | - | - | - | - | - | - | - | - | - | $108,000 |
| closing cost | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $100,000 |
| mortgage payment | $20,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $256,000 |
| total expense investment | $163,000 | $35,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $492,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$109,795 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $42,000 | $46,000 | $191,000 |
| cumulative roi | $26 | $46 | $65 | $82 | $98 | $113 | $129 | $144 | $160 | $176 | $1,000 |
Salt & Meadows 3 at Boardwalk
Address: Tsawwassen, British Columbia
Price Range: $470,000 - $740,000
Avail. suites: 11
1—2 bd
463—980 SqFt