Suite number:
3811 D3
Project:
Address:
Surrey, British Columbia
Developer:
Aoyuan International
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
714 sqft
Occupancy Date:
May 2023
$721,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.40%
Cumulative Return on Investment in Year 5
169.23%
Property Price at the End of Year 5
$929,000
Deposit Schedule
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 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $476,000 |
rent income | - | - | - | - | - | - | - | - | - | - | - |
mortgage principal reduction | $24,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $143,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
total income return | $62,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $619,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | - | - | - | - | - | - | - | - | - |
operating expense | - | - | - | - | - | - | - | - | - | - | - |
mortgage payment | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $330,000 |
total expense investment | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $330,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $29,000 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $41,000 | $288,000 |
cumulative roi | $187 | $170 | $167 | $167 | $169 | $172 | $175 | $179 | $183 | $187 | $2,000 |
One Central caters to the urban lifestyle, providing a breathtaking outdoor terrace and indoor lounges for exceptional entertaining, co-working areas for heightened productivity and fitness facilities with exceptional panoramic views.
Address: Surrey, British Columbia
Price Range: $696,000 - $737,000
Avail. suites: 10
2 bd
695—732 SqFt