Suite number:
C1
Project:
Address:
Langley, British Columbia
Developer:
Zenterra
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
624 sqft
Occupancy Date:
Jan 2026
Price, CAD
$459,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.84%
Cumulative Return on Investment in Year 5
110.63%
Property Price at the End of Year 5
$593,000
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 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $304,000 |
| rent income | $15,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $255,000 |
| mortgage principal reduction | $4,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $68,000 |
| deposit interest | $694 | - | - | - | - | - | - | - | - | - | $694 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $48,000 | $53,000 | $56,000 | $59,000 | $61,000 | $64,000 | $68,000 | $71,000 | $74,000 | $78,000 | $632,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| remaining balance payment | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $76,000 |
| mortgage payment | $15,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $223,000 |
| total expense investment | $141,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $420,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$92,941 | $23,000 | $26,000 | $28,000 | $31,000 | $33,000 | $36,000 | $39,000 | $43,000 | $46,000 | $212,000 |
| cumulative roi | $27 | $48 | $69 | $90 | $111 | $132 | $154 | $178 | $203 | $231 | $1,000 |
The Commons by Zenterra
Address: Langley, British Columbia
Price Range: $440,000 - $795,000
Avail. suites: 25
1—3 bd
553—985 SqFt