Suite number:
F
Project:
Address:
Mission, British Columbia
Developer:
Redekop Faye
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1074 sqft
Occupancy Date:
Sep 2026
Price, CAD
$664,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.15%
Cumulative Return on Investment in Year 5
126.13%
Property Price at the End of Year 5
$857,000
Deposit Schedule
$2,500 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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $439,000 |
| rent income | - | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $402,000 |
| mortgage principal reduction | - | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $90,000 |
| deposit interest | $126 | - | - | - | - | - | - | - | - | - | $126 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $87,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $108,000 | $114,000 | $119,000 | $936,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| remaining balance payment | $130,000 | - | - | - | - | - | - | - | - | - | $130,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $110,000 |
| mortgage payment | - | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $300,000 |
| total expense investment | $166,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $575,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$131,175 | $43,000 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $62,000 | $67,000 | $72,000 | $361,000 |
| cumulative roi | $21 | $49 | $74 | $99 | $126 | $155 | $186 | $218 | $252 | $288 | $1,000 |
Montgomery
Address: Mission, British Columbia
Price Range: $480,000 - $665,000
Avail. suites: 7
1—3.5 bd
457—1074 SqFt