Suite number:
A12 - 555
Project:
Address:
Surrey, British Columbia
Developer:
Zenterra
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
555 sqft
Occupancy Date:
Mar 2026
Price, CAD
$399,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.55%
Cumulative Return on Investment in Year 5
109.45%
Property Price at the End of Year 5
$515,000
Deposit Schedule
Total up to 5% in 7 days
$20,000
5% on Occupancy
$20,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | $10,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $222,000 |
| mortgage principal reduction | $2,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $58,000 |
| deposit interest | $967 | - | - | - | - | - | - | - | - | - | $967 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $550,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $70,000 |
| mortgage payment | $10,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $190,000 |
| total expense investment | $121,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $28,000 | $28,000 | $28,000 | $28,000 | $367,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$81,973 | $20,000 | $22,000 | $24,000 | $27,000 | $29,000 | $31,000 | $34,000 | $37,000 | $40,000 | $182,000 |
| cumulative roi | $27 | $48 | $69 | $89 | $109 | $130 | $152 | $175 | $200 | $228 | $1,000 |
City Corner
Address: Surrey, British Columbia
Price Range: $360,000 - $755,000
Avail. suites: 29
0—3 bd
392—884 SqFt