Suite number:
B
Project:
Address:
Surrey, British Columbia
Developer:
Adera
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
617 sqft
Occupancy Date:
Sep 2025
Price, CAD
$584,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.00%
Cumulative Return on Investment in Year 5
107.61%
Property Price at the End of Year 5
$754,000
Deposit Schedule
$10 at Signing
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 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $386,000 |
| rent income | - | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $232,000 |
| mortgage principal reduction | - | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $87,000 |
| deposit interest | $1 | - | - | - | - | - | - | - | - | - | $1 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $67,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $711,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10 | - | - | - | - | - | - | - | - | - | $10 |
| remaining balance payment | $117,000 | - | - | - | - | - | - | - | - | - | $117,000 |
| closing cost | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $82,000 |
| mortgage payment | - | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $241,000 |
| total expense investment | $147,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $470,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$116,349 | $32,000 | $30,000 | $33,000 | $36,000 | $39,000 | $42,000 | $45,000 | $49,000 | $53,000 | $241,000 |
| cumulative roi | $21 | $48 | $69 | $89 | $108 | $126 | $145 | $163 | $182 | $202 | $1,000 |
Introducing Surrey Central’s first wellness-centered, mass timber community to feature Adera's SmartWood® — The New Mass Timber CHIC. Downtown without being right downtown. PURA offers all the benefits of a downtown lifestyle, yet on a corner of Surr...
Address: Surrey, British Columbia
Price Range: $500,000 - $750,000
Avail. suites: 9
1—2.5 bd
490—834 SqFt