Suite number:
A4
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
577 sqft
Occupancy Date:
Jan 2027
Price, CAD
$549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.70%
Cumulative Return on Investment in Year 5
99.55%
Property Price at the End of Year 5
$708,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$27,495
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 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| rent income | - | - | $11,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $123,000 |
| mortgage principal reduction | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $65,000 |
| deposit interest | $1,000 | $1,000 | $158 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $32,000 | $54,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $559,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| remaining balance payment | - | - | $82,000 | - | - | - | - | - | - | - | $82,000 |
| closing cost | - | - | $29,000 | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | $5,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $53,000 |
| mortgage payment | - | - | $22,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $210,000 |
| total expense investment | $27,000 | - | $139,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $402,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $32,000 | -$84,897 | $22,000 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $38,000 | $157,000 |
| cumulative roi | $108 | $223 | $69 | $85 | $100 | $113 | $125 | $136 | $148 | $159 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $815,000
Avail. suites: 14
1—3 bd
566—1049 SqFt