Suite number:
Wf
Address:
Surrey, British Columbia
Developer:
Dawson + Sawyer
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
658 sqft
Occupancy Date:
May 2027
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.93%
Cumulative Return on Investment in Year 5
115.09%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$25,000
5% on Occupancy
$25,000
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | $17,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $206,000 |
| mortgage principal reduction | - | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $56,000 |
| deposit interest | $1,000 | $3,000 | $440 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $27,000 | $30,000 | $56,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $76,000 | $80,000 | $602,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | - | - | $50,000 | - | - | - | - | - | - | - | $50,000 |
| closing cost | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $63,000 |
| mortgage payment | - | - | $19,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $194,000 |
| total expense investment | $50,000 | - | $104,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $387,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,904 | $30,000 | -$47,786 | $28,000 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $46,000 | $215,000 |
| cumulative roi | $54 | $114 | $73 | $94 | $115 | $136 | $157 | $178 | $201 | $226 | $1,000 |
Fleetwood Village 2 - Building 6 and Building 7
Address: Surrey, British Columbia
Price Range: $500,000 - $800,000
Avail. suites: 15
1—3 bd
640—1269 SqFt