Suite number:
Ph 4
Project:
Address:
Surrey, British Columbia
Developer:
Darshan Co.
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
674 sqft
Occupancy Date:
Dec 2028
Price, CAD
$777,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.41%
Cumulative Return on Investment in Year 5
115.81%
Property Price at the End of Year 5
$1,002,000
Deposit Schedule
$10,000 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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $513,000 |
| rent income | - | - | - | - | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $128,000 |
| mortgage principal reduction | - | - | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $65,000 |
| deposit interest | $519 | $520 | $520 | $520 | $78 | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $43,000 | $45,000 | $48,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $714,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | - | - | $146,000 | - | - | - | - | - | $146,000 |
| closing cost | - | - | - | - | $34,000 | - | - | - | - | - | $34,000 |
| operating expense | - | - | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $54,000 |
| mortgage payment | - | - | - | - | $32,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $221,000 |
| total expense investment | $10,000 | - | - | - | $218,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $31,000 | $43,000 | $45,000 | $48,000 | -$138,460 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $250,000 |
| cumulative roi | $409 | $839 | $1,000 | $2,000 | $116 | $130 | $142 | $154 | $165 | $177 | $5,000 |
Parksville 96
Address: Surrey, British Columbia
Price Range: $337,000 - $839,000
Avail. suites: 55
0—3.5 bd
377—1585 SqFt