Suite number:
B3
Project:
Address:
Delta, British Columbia
Developer:
Realco Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
751 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
22.78%
Cumulative Return on Investment in Year 5
103.98%
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 | $7,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $246,000 |
| 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 | $40,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $81,000 | $652,000 |
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 | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $85,000 |
| 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 | $141,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $448,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$100,094 | $23,000 | $25,000 | $28,000 | $30,000 | $33,000 | $36,000 | $40,000 | $43,000 | $46,000 | $204,000 |
| cumulative roi | $25 | $47 | $67 | $86 | $104 | $122 | $141 | $160 | $181 | $202 | $1,000 |
Scott + 77
Address: Delta, British Columbia
Price Range: $500,000 - $700,000
Avail. suites: 23
1—3 bd
505—861 SqFt