Suite number:

203 - C2

Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
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

31.49%

Cumulative Return on Investment in Year 5

139.74%

Property Price at the End of Year 5

$644,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$25,000
5% in 120 days
$25,000
5% on Occupancy
$25,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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---$23,000$29,000$30,000$31,000$33,000$34,000$36,000$216,000
mortgage principal reduction---$6,000$7,000$8,000$8,000$8,000$9,000$9,000$54,000
deposit interest$2,000$3,000$6,000$581------$11,000
gst hst rebate---$5,000------$5,000
total income return$28,000$30,000$35,000$65,000$68,000$71,000$75,000$78,000$82,000$86,000$617,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$50,000-$25,000-------$75,000
remaining balance payment---$25,000------$25,000
closing cost---$28,000------$28,000
operating expense---$8,000$10,000$10,000$11,000$11,000$11,000$12,000$73,000
mortgage payment---$19,000$23,000$23,000$23,000$23,000$23,000$23,000$157,000
total expense investment$50,000-$25,000$80,000$33,000$33,000$34,000$34,000$34,000$35,000$357,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$21,998$30,000$10,000-$15,252$35,000$38,000$41,000$44,000$47,000$51,000$259,000
cumulative roi$56$116$124$112$140$169$199$232$268$306$2,000
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt