Suite number:

201 - H1

Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1186 sqft
Occupancy Date:
Jan 2028
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

33.51%

Cumulative Return on Investment in Year 5

147.49%

Property Price at the End of Year 5

$902,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$35,000
5% in 120 days
$35,000
5% on Occupancy
$35,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$36,000$38,000$40,000$42,000$45,000$47,000$49,000$52,000$55,000$57,000$462,000
rent income---$35,000$43,000$45,000$47,000$49,000$51,000$53,000$323,000
mortgage principal reduction---$8,000$10,000$11,000$11,000$11,000$12,000$12,000$76,000
deposit interest$3,000$4,000$8,000$814------$16,000
gst hst rebate---$5,000------$5,000
total income return$39,000$42,000$49,000$91,000$98,000$102,000$107,000$112,000$118,000$123,000$882,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$70,000-$35,000-------$105,000
remaining balance payment---$35,000------$35,000
closing cost---$32,000------$32,000
operating expense---$12,000$15,000$15,000$16,000$16,000$17,000$17,000$108,000
mortgage payment---$27,000$32,000$32,000$32,000$32,000$32,000$32,000$219,000
total expense investment$70,000-$35,000$106,000$47,000$47,000$48,000$48,000$49,000$49,000$499,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$30,805$42,000$14,000-$14,617$51,000$55,000$60,000$64,000$69,000$74,000$383,000
cumulative roi$56$116$124$117$147$180$215$253$293$335$2,000
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt