Suite number:
A6 - CEDAR
Project:
Address:
Surrey, British Columbia
Developer:
Zenterra
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1304 sqft
Occupancy Date:
Jun 2025
Price, CAD
$789,990
Available
ROI
23,68%
Monthly Expenses
- condo fees— $482
- property taxes— $197
- property management— $196
- repairs and maintenance— $98
Total: $973
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.88%
Cumulative Return on Investment in Year 5
118.33%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
Total up to 10% in 7 days
$78,999
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $521,000 |
| rent income | $22,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $441,000 |
| mortgage principal reduction | $6,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $116,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $134,000 | $1,084,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| remaining balance payment | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| closing cost | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | $7,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $125,000 |
| mortgage payment | $23,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $379,000 |
| total expense investment | $223,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $697,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$147,935 | $41,000 | $45,000 | $49,000 | $54,000 | $59,000 | $64,000 | $69,000 | $74,000 | $80,000 | $387,000 |
| cumulative roi | $27 | $50 | $73 | $96 | $118 | $142 | $166 | $193 | $222 | $253 | $1,000 |
King + Crescent
Address: Surrey, British Columbia
Price Range: $450,000 - $790,000
Avail. suites: 33
1—3 bd
569—1480 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.