Suite number:
Monarch
Address:
Chestermere, Alberta
Developer:
Trico Homes
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1209 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
41.34%
Cumulative Return on Investment in Year 5
180.84%
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 | $35,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $504,000 |
| 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 | $67,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $865,000 |
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 | $13,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $167,000 |
| 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 | $141,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $41,000 | $493,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$73,428 | $36,000 | $39,000 | $42,000 | $45,000 | $49,000 | $53,000 | $56,000 | $60,000 | $65,000 | $372,000 |
| cumulative roi | $33 | $66 | $101 | $140 | $181 | $225 | $273 | $325 | $380 | $439 | $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