Suite number:
106 - A - HERON
Project:
Address:
Surrey, British Columbia
Developer:
Jayen Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
539 sqft
Occupancy Date:
Jan 2024
Price, CAD
$525,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.25%
Cumulative Return on Investment in Year 5
165.39%
Property Price at the End of Year 5
$678,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$26,295
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $347,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $14,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $98,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $41,000 | $37,000 | $39,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $446,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $241,000 |
| total expense investment | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $241,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $17,000 | $13,000 | $14,000 | $16,000 | $18,000 | $20,000 | $23,000 | $25,000 | $27,000 | $30,000 | $204,000 |
| cumulative roi | $170 | $161 | $161 | $163 | $165 | $169 | $172 | $176 | $180 | $185 | $2,000 |
Park and Maven at Willlowbrook
Address: Surrey, British Columbia
Price Range: $526,000 - $1,031,000
Avail. suites: 5
1—3 bd
539—1459 SqFt