Suite number:
B1
Project:
Address:
Surrey, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
536 sqft
Occupancy Date:
Jun 2028
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.47%
Cumulative Return on Investment in Year 5
115.27%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 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 | - | - | - | $6,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $92,000 |
| mortgage principal reduction | - | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $48,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $1,000 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $30,000 | $31,000 | $46,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $483,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $46,000 |
| mortgage payment | - | - | - | $12,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $158,000 |
| total expense investment | $50,000 | - | - | $93,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $332,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,123 | $30,000 | $31,000 | -$47,362 | $20,000 | $23,000 | $25,000 | $28,000 | $30,000 | $33,000 | $151,000 |
| cumulative roi | $56 | $116 | $178 | $101 | $115 | $128 | $139 | $149 | $160 | $170 | $1,000 |
Juno
Address: Surrey, British Columbia
Price Range: $400,000 - $1,000,000
Avail. suites: 34
0—3 bd
454—1417 SqFt