Suite number:
B2
Project:
Address:
Delta, British Columbia
Developer:
Realco Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
547 sqft
Occupancy Date:
Jun 2026
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.48%
Cumulative Return on Investment in Year 5
93.50%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$7,700 at Signing
Total up to 2.5% in 30 days
$12,500
2.5% on Occupancy
$12,500
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | $5,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $179,000 |
| mortgage principal reduction | $2,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $71,000 |
| deposit interest | $217 | - | - | - | - | - | - | - | - | - | $217 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $585,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $25,000 | - | - | - | - | - | - | - | - | - | $25,000 |
| remaining balance payment | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| closing cost | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | $2,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $66,000 |
| mortgage payment | $8,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $234,000 |
| total expense investment | $140,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $429,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$101,475 | $18,000 | $21,000 | $23,000 | $26,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $156,000 |
| cumulative roi | $25 | $45 | $63 | $79 | $94 | $108 | $122 | $135 | $149 | $163 | $982 |
Scott + 77
Address: Delta, British Columbia
Price Range: $500,000 - $700,000
Avail. suites: 23
1—3 bd
505—861 SqFt