Suite number:
D4
Address:
Surrey, British Columbia
Developer:
Century Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1062 sqft
Occupancy Date:
Dec 2025
Price, CAD
$980,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.88%
Cumulative Return on Investment in Year 5
106.24%
Property Price at the End of Year 5
$1,264,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 180 days
$24,523
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $80,000 | $647,000 |
| rent income | - | $34,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $395,000 |
| mortgage principal reduction | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $136,000 |
| deposit interest | $1,000 | $31 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $104,000 | $108,000 | $114,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $1,184,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $25,000 | - | - | - | - | - | - | - | - | - | $25,000 |
| remaining balance payment | - | $172,000 | - | - | - | - | - | - | - | - | $172,000 |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $13,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $149,000 |
| mortgage payment | - | $44,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $425,000 |
| total expense investment | $25,000 | $266,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $65,000 | $66,000 | $67,000 | $808,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $28,000 | -$162,022 | $46,000 | $50,000 | $55,000 | $60,000 | $66,000 | $72,000 | $78,000 | $84,000 | $376,000 |
| cumulative roi | $213 | $48 | $69 | $88 | $106 | $124 | $141 | $158 | $175 | $193 | $1,000 |
Century City Holland Park - Tower 1
Address: Surrey, British Columbia
Price Range: $567,000 - $981,000
Avail. suites: 8
1—2.5 bd
543—1062 SqFt