Suite number:
Regent
Address:
Chestermere, Alberta
Developer:
Trico Homes
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1179 sqft
Occupancy Date:
Nov 2025
Price, CAD
$439,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.08%
Cumulative Return on Investment in Year 5
144.13%
Property Price at the End of Year 5
$567,000
Deposit Schedule
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 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $290,000 |
| rent income | $29,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $409,000 |
| mortgage principal reduction | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $66,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $61,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $771,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| closing cost | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| operating expense | $12,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $156,000 |
| mortgage payment | $18,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $217,000 |
| total expense investment | $140,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $40,000 | $482,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$79,201 | $29,000 | $31,000 | $34,000 | $37,000 | $40,000 | $44,000 | $47,000 | $51,000 | $55,000 | $289,000 |
| cumulative roi | $29 | $55 | $83 | $112 | $144 | $180 | $219 | $261 | $306 | $354 | $2,000 |
Chelsea Court Townhomes by Trico Homes
Address: Chestermere, Alberta
Price Range: $440,000 - $440,000
Avail. suites: 2
2—3 bd
1179—1779 SqFt