Suite number:
C1
Project:
Address:
Surrey, British Columbia
Developer:
Oviedo Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
593 sqft
Occupancy Date:
Sep 2028
Price, CAD
$519,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.90%
Cumulative Return on Investment in Year 5
123.71%
Property Price at the End of Year 5
$670,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 180 days
$25,995
5% on Occupancy
$25,995
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 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $343,000 |
| rent income | - | - | - | $3,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $144,000 |
| mortgage principal reduction | - | - | - | $1,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $47,000 |
| deposit interest | $934 | $2,000 | $3,000 | $2,000 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $30,000 | $33,000 | $43,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $546,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | $26,000 | - | - | - | - | - | - | - | - | $52,000 |
| remaining balance payment | - | - | - | $52,000 | - | - | - | - | - | - | $52,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $1,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $54,000 |
| mortgage payment | - | - | - | $4,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $156,000 |
| total expense investment | $26,000 | $26,000 | - | $86,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $342,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $4,000 | $33,000 | -$42,699 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $42,000 | $204,000 |
| cumulative roi | $107 | $112 | $175 | $104 | $124 | $142 | $160 | $177 | $194 | $212 | $2,000 |
BridgeCity
Address: Surrey, British Columbia
Price Range: $380,000 - $738,000
Avail. suites: 18
0—2.5 bd
388—917 SqFt