Suite number:

216 - A7

Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
townhouse
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

30.84%

Cumulative Return on Investment in Year 5

135.10%

Property Price at the End of Year 5

$1,159,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$45,000
5% in 120 days
$45,000
5% on Occupancy
$45,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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---$31,000$38,000$40,000$42,000$44,000$46,000$47,000$288,000
mortgage principal reduction---$11,000$13,000$14,000$14,000$15,000$15,000$16,000$98,000
deposit interest$4,000$5,000$11,000$1,000------$20,000
gst hst rebate---$5,000------$5,000
total income return$50,000$54,000$63,000$102,000$109,000$114,000$119,000$125,000$131,000$137,000$1,005,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$90,000-$45,000-------$135,000
remaining balance payment---$45,000------$45,000
closing cost---$36,000------$36,000
operating expense---$13,000$16,000$16,000$17,000$17,000$18,000$18,000$114,000
mortgage payment---$34,000$41,000$41,000$41,000$41,000$41,000$41,000$282,000
total expense investment$90,000-$45,000$128,000$57,000$57,000$58,000$58,000$59,000$59,000$611,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$39,613$54,000$18,000-$25,961$52,000$57,000$62,000$67,000$72,000$78,000$394,000
cumulative roi$56$116$124$113$135$156$176$196$217$238$2,000
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt