Suite number:
A9
Address:
Surrey, British Columbia
Developer:
Century Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
602 sqft
Occupancy Date:
Dec 2025
Price, CAD
$566,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.11%
Cumulative Return on Investment in Year 5
90.41%
Property Price at the End of Year 5
$730,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 180 days
$14,173
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 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $374,000 |
| rent income | - | $13,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $149,000 |
| mortgage principal reduction | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $78,000 |
| deposit interest | $734 | $18 | - | - | - | - | - | - | - | - | $752 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $56,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $608,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $14,000 | - | - | - | - | - | - | - | - | - | $14,000 |
| remaining balance payment | - | $99,000 | - | - | - | - | - | - | - | - | $99,000 |
| closing cost | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $78,000 |
| mortgage payment | - | $25,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $246,000 |
| total expense investment | $14,000 | $161,000 | $35,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $466,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $16,000 | -$105,245 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $141,000 |
| cumulative roi | $213 | $46 | $63 | $77 | $90 | $102 | $114 | $125 | $135 | $146 | $1,000 |
Century City Holland Park - Tower 1
Address: Surrey, British Columbia
Price Range: $567,000 - $981,000
Avail. suites: 8
1—2.5 bd
543—1062 SqFt