Suite number:
203 - C2
Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
794 sqft
Occupancy Date:
Jan 2028
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.22%
Cumulative Return on Investment in Year 5
115.20%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$5,000 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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | - | $25,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $218,000 |
| mortgage principal reduction | - | - | - | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $49,000 |
| deposit interest | $260 | $260 | $260 | $20 | - | - | - | - | - | - | $800 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $28,000 | $29,000 | $66,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $603,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | - | - | $95,000 | - | - | - | - | - | - | $95,000 |
| closing cost | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $72,000 |
| mortgage payment | - | - | - | $23,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $173,000 |
| total expense investment | $5,000 | - | - | $156,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $375,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $21,000 | $28,000 | $29,000 | -$89,990 | $32,000 | $35,000 | $38,000 | $42,000 | $45,000 | $49,000 | $228,000 |
| cumulative roi | $524 | $1,000 | $2,000 | $92 | $115 | $139 | $163 | $189 | $217 | $248 | $4,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt