Suite number:
A16
Project:
Address:
Surrey, British Columbia
Developer:
Maskeen
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
954 sqft
Occupancy Date:
Mar 2027
Price, CAD
$694,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.89%
Cumulative Return on Investment in Year 5
109.12%
Property Price at the End of Year 5
$895,000
Deposit Schedule
$5 at Signing
Total up to 5% in 7 days
$34,745
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $459,000 |
| rent income | - | - | $26,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $257,000 |
| mortgage principal reduction | - | - | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $80,000 |
| deposit interest | $2,000 | $2,000 | $94 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $40,000 | $79,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $805,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| remaining balance payment | - | - | $104,000 | - | - | - | - | - | - | - | $104,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $91,000 |
| mortgage payment | - | - | $32,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $275,000 |
| total expense investment | $35,000 | - | $179,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $539,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $40,000 | -$100,756 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $59,000 | $265,000 |
| cumulative roi | $109 | $223 | $71 | $91 | $109 | $127 | $144 | $161 | $179 | $198 | $1,000 |
Victory
Address: Surrey, British Columbia
Price Range: $410,000 - $790,000
Avail. suites: 26
0—3 bd
412—68990000 SqFt