Suite number:
D4
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
957 sqft
Occupancy Date:
Jan 2027
Price, CAD
$774,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.09%
Cumulative Return on Investment in Year 5
117.87%
Property Price at the End of Year 5
$998,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$38,745
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 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $511,000 |
| rent income | - | - | $28,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $305,000 |
| mortgage principal reduction | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $92,000 |
| deposit interest | $2,000 | $2,000 | $223 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $44,000 | $86,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $918,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| remaining balance payment | - | - | $116,000 | - | - | - | - | - | - | - | $116,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $94,000 |
| mortgage payment | - | - | $31,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $295,000 |
| total expense investment | $39,000 | - | $190,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $51,000 | $51,000 | $578,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $44,000 | -$103,961 | $43,000 | $47,000 | $52,000 | $56,000 | $61,000 | $66,000 | $71,000 | $340,000 |
| cumulative roi | $108 | $223 | $74 | $96 | $118 | $139 | $160 | $182 | $205 | $229 | $2,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $815,000
Avail. suites: 14
1—3 bd
566—1049 SqFt