Suite number:
A4 - CEDAR
Project:
Address:
Surrey, British Columbia
Developer:
Zenterra
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1351 sqft
Occupancy Date:
Sep 2025
$819,990
Available
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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