Suite number:
216 - A7
Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1270 sqft
Occupancy Date:
Jan 2028
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.73%
Cumulative Return on Investment in Year 5
111.34%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$5,000 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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | - | - | - | $34,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $292,000 |
| mortgage principal reduction | - | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $89,000 |
| deposit interest | $260 | $260 | $260 | $20 | - | - | - | - | - | - | $800 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $49,000 | $52,000 | $104,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $981,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | - | - | $175,000 | - | - | - | - | - | - | $175,000 |
| closing cost | - | - | - | $38,000 | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | - | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $112,000 |
| mortgage payment | - | - | - | $41,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $312,000 |
| total expense investment | $5,000 | - | - | $268,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $641,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $42,000 | $49,000 | $52,000 | -$163,960 | $47,000 | $52,000 | $57,000 | $62,000 | $68,000 | $74,000 | $339,000 |
| cumulative roi | $939 | $2,000 | $3,000 | $92 | $111 | $129 | $146 | $163 | $181 | $199 | $7,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt