Suite number:
D4
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Floor plan:
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
25.95%
Cumulative Return on Investment in Year 5
113.91%
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 | - | $3,000 | $34,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $315,000 |
| mortgage principal reduction | - | $780 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $92,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $48,000 | $93,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $927,000 |
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 | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $892 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $95,000 |
| mortgage payment | - | $3,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $314,000 |
| total expense investment | $39,000 | $155,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $598,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$107,626 | $43,000 | $42,000 | $46,000 | $51,000 | $55,000 | $60,000 | $65,000 | $70,000 | $329,000 |
| cumulative roi | $108 | $46 | $72 | $93 | $114 | $134 | $154 | $175 | $197 | $220 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $815,000
Avail. suites: 13
1—3 bd
566—1049 SqFt