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
30.38%
Cumulative Return on Investment in Year 5
135.90%
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
| 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 | - | - | - | $23,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $216,000 |
| mortgage principal reduction | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $50,000 |
| deposit interest | $2,000 | $3,000 | $6,000 | $432 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $30,000 | $35,000 | $64,000 | $67,000 | $71,000 | $74,000 | $77,000 | $81,000 | $85,000 | $613,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | - | - | $20,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $166,000 |
| total expense investment | $50,000 | - | $25,000 | $81,000 | $34,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $367,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$21,998 | $30,000 | $10,000 | -$17,066 | $33,000 | $36,000 | $39,000 | $42,000 | $46,000 | $49,000 | $246,000 |
| cumulative roi | $56 | $116 | $124 | $110 | $136 | $162 | $189 | $219 | $250 | $285 | $2,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt