Suite number:
B
Project:
Address:
Surrey, British Columbia
Developer:
Adera
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
617 sqft
Occupancy Date:
Sep 2025
Price, CAD
$534,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.34%
Cumulative Return on Investment in Year 5
102.33%
Property Price at the End of Year 5
$689,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$26,745
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $353,000 |
| rent income | $9,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $244,000 |
| mortgage principal reduction | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $77,000 |
| deposit interest | $682 | - | - | - | - | - | - | - | - | - | $682 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $81,000 | $84,000 | $679,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| remaining balance payment | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| closing cost | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $82,000 |
| mortgage payment | $11,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $252,000 |
| total expense investment | $152,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $471,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$106,491 | $23,000 | $26,000 | $29,000 | $31,000 | $34,000 | $38,000 | $41,000 | $44,000 | $48,000 | $208,000 |
| cumulative roi | $26 | $47 | $66 | $85 | $102 | $120 | $137 | $155 | $174 | $193 | $1,000 |
Pura
Address: Surrey, British Columbia
Price Range: $480,000 - $725,000
Avail. suites: 11
1—2.5 bd
490—834 SqFt