Suite number:

218 - A6

Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
townhouse
Bathrooms:
2.5
Bedrooms:
2
Size:
1203 sqft
Occupancy Date:
Jan 2028
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

29.47%

Cumulative Return on Investment in Year 5

130.12%

Property Price at the End of Year 5

$1,159,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$45,000
5% in 120 days
$45,000
5% on Occupancy
$45,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$47,000$49,000$52,000$54,000$57,000$60,000$63,000$67,000$70,000$74,000$594,000
rent income---$29,000$36,000$38,000$40,000$41,000$43,000$45,000$273,000
mortgage principal reduction---$10,000$12,000$13,000$13,000$14,000$14,000$15,000$91,000
deposit interest$4,000$5,000$11,000$777------$20,000
gst hst rebate---$5,000------$5,000
total income return$50,000$54,000$63,000$99,000$106,000$111,000$116,000$122,000$128,000$134,000$983,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$90,000-$45,000-------$135,000
remaining balance payment---$45,000------$45,000
closing cost---$36,000------$36,000
operating expense---$12,000$15,000$15,000$16,000$16,000$17,000$17,000$109,000
mortgage payment---$36,000$44,000$44,000$44,000$44,000$44,000$44,000$299,000
total expense investment$90,000-$45,000$130,000$59,000$59,000$60,000$60,000$61,000$61,000$624,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$39,613$54,000$18,000-$30,313$47,000$52,000$57,000$62,000$67,000$73,000$359,000
cumulative roi$56$116$124$111$130$148$165$182$199$216$1,000
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt