Suite number:
C2
Project:
Address:
Surrey, British Columbia
Developer:
Adera
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
743 sqft
Occupancy Date:
Sep 2025
Price, CAD
$699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.77%
Cumulative Return on Investment in Year 5
101.71%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10 at Signing
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $233,000 |
| mortgage principal reduction | - | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $105,000 |
| deposit interest | $1 | - | - | - | - | - | - | - | - | - | $1 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $75,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $804,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10 | - | - | - | - | - | - | - | - | - | $10 |
| remaining balance payment | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| closing cost | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $94,000 |
| mortgage payment | - | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $289,000 |
| total expense investment | $172,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $44,000 | $44,000 | $555,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$135,686 | $34,000 | $32,000 | $35,000 | $38,000 | $42,000 | $45,000 | $49,000 | $53,000 | $58,000 | $250,000 |
| cumulative roi | $21 | $47 | $67 | $85 | $102 | $118 | $133 | $148 | $163 | $178 | $1,000 |
Introducing Surrey Central’s first wellness-centered, mass timber community to feature Adera's SmartWood® — The New Mass Timber CHIC. Downtown without being right downtown. PURA offers all the benefits of a downtown lifestyle, yet on a corner of Surr...
Address: Surrey, British Columbia
Price Range: $500,000 - $750,000
Avail. suites: 9
1—2.5 bd
490—834 SqFt