Suite number:
C4
Project:
Address:
Langley, British Columbia
Developer:
Zenterra
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
743 sqft
Occupancy Date:
Jan 2026
Price, CAD
$644,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.63%
Cumulative Return on Investment in Year 5
107.57%
Property Price at the End of Year 5
$831,000
Deposit Schedule
$10 at Signing
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | $2,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $281,000 |
| mortgage principal reduction | $649 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $88,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $74,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $803,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| remaining balance payment | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| closing cost | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | $726 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $87,000 |
| mortgage payment | $3,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $293,000 |
| total expense investment | $165,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $542,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$125,622 | $33,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $58,000 | $261,000 |
| cumulative roi | $23 | $49 | $70 | $89 | $108 | $126 | $144 | $163 | $183 | $203 | $1,000 |
The Commons by Zenterra
Address: Langley, British Columbia
Price Range: $490,000 - $825,000
Avail. suites: 11
1—3 bd
553—985 SqFt