Suite number:
2B
Project:
Address:
Delta, British Columbia
Developer:
Headwater Projects
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
715 sqft
Occupancy Date:
Jun 2027
Price, CAD
$764,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.45%
Cumulative Return on Investment in Year 5
100.15%
Property Price at the End of Year 5
$985,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$38,245
5% on Occupancy
$38,245
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 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $505,000 |
| rent income | - | $7,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $205,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $94,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $43,000 | $59,000 | $75,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $814,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $76,000 | - | - | - | - | - | - | - | - | - | $76,000 |
| remaining balance payment | - | $76,000 | - | - | - | - | - | - | - | - | $76,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $3,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $78,000 |
| mortgage payment | - | $13,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $319,000 |
| total expense investment | $76,000 | $127,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $585,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,835 | -$67,522 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $229,000 |
| cumulative roi | $56 | $50 | $69 | $86 | $100 | $114 | $126 | $139 | $151 | $163 | $1,000 |
Bridge and Elliott
Address: Delta, British Columbia
Price Range: $580,000 - $1,200,000
Avail. suites: 23
1—3.5 bd
570—1421 SqFt