Suite number:

A4 - CEDAR

Address:
Surrey, British Columbia
Developer:
Zenterra
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1351 sqft
Occupancy Date:
Sep 2025
Price, CAD
$819,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

28.71%

Cumulative Return on Investment in Year 5

130.13%

Property Price at the End of Year 5

$1,056,000

Deposit Schedule
Total up to 10% in 7 days
$81,999
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$43,000$45,000$47,000$50,000$52,000$55,000$58,000$61,000$64,000$67,000$541,000
rent income$7,000$40,000$42,000$43,000$45,000$47,000$49,000$51,000$53,000$56,000$433,000
mortgage principal reduction$2,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$15,000$16,000$125,000
deposit interest$3,000---------$3,000
gst hst rebate$5,000---------$5,000
total income return$59,000$96,000$101,000$106,000$110,000$116,000$121,000$127,000$133,000$139,000$1,108,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$82,000---------$82,000
remaining balance payment$82,000---------$82,000
closing cost$34,000---------$34,000
operating expense$2,000$12,000$13,000$13,000$13,000$14,000$14,000$15,000$15,000$16,000$127,000
mortgage payment$6,000$38,000$38,000$38,000$38,000$38,000$38,000$38,000$38,000$38,000$344,000
total expense investment$207,000$50,000$50,000$51,000$51,000$51,000$52,000$52,000$53,000$53,000$670,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$147,301$47,000$51,000$55,000$59,000$64,000$69,000$74,000$80,000$86,000$438,000
cumulative roi$27$53$79$104$130$157$186$217$251$286$1,000
King + Crescent
Address: Surrey, British Columbia
Price Range: $556,000 - $820,000
Avail. suites: 33
1—3 bd
569—1480 SqFt