Suite number:
A2 - BUILDING 3
Project:
Address:
Langley Twp, British Columbia
Developer:
Essence Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
603 sqft
Occupancy Date:
Dec 2027
Price, CAD
$524,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.25%
Cumulative Return on Investment in Year 5
110.87%
Property Price at the End of Year 5
$676,000
Deposit Schedule
Total up to 5% in 0 days
$26,245
5% on Occupancy
$26,245
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $346,000 |
| rent income | - | - | - | $13,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $111,000 |
| mortgage principal reduction | - | - | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $54,000 |
| deposit interest | $3,000 | $3,000 | $3,000 | $60 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $31,000 | $33,000 | $56,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $524,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| remaining balance payment | - | - | - | $52,000 | - | - | - | - | - | - | $52,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $60,000 |
| mortgage payment | - | - | - | $23,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $177,000 |
| total expense investment | $52,000 | - | - | $112,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $370,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,610 | $31,000 | $33,000 | -$55,641 | $22,000 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $154,000 |
| cumulative roi | $57 | $117 | $180 | $97 | $111 | $123 | $134 | $145 | $156 | $166 | $1,000 |
Jericho Park
Address: Langley Twp, British Columbia
Price Range: $510,000 - $785,000
Avail. suites: 39
1—3 bd
513—975 SqFt