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

32.29%

Cumulative Return on Investment in Year 5

143.24%

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$9,000$10,000$10,000$11,000$11,000$12,000$71,000
deposit interest$3,000$4,000$8,000$605------$16,000
gst hst rebate---$5,000------$5,000
total income return$39,000$42,000$49,000$90,000$97,000$102,000$107,000$112,000$117,000$122,000$876,000
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---$28,000$34,000$34,000$34,000$34,000$34,000$34,000$233,000
total expense investment$70,000-$35,000$107,000$49,000$49,000$50,000$50,000$51,000$51,000$512,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$30,805$42,000$14,000-$17,156$48,000$52,000$57,000$61,000$66,000$71,000$364,000
cumulative roi$56$116$124$115$143$173$204$238$276$315$2,000
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt