Suite number:
A3
Project:
Address:
Surrey, British Columbia
Developer:
Adera
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
490 sqft
Occupancy Date:
Sep 2025
Price, CAD
$499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.50%
Cumulative Return on Investment in Year 5
92.28%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$10 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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $123,000 |
| mortgage principal reduction | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $75,000 |
| deposit interest | $1 | - | - | - | - | - | - | - | - | - | $1 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $51,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $533,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10 | - | - | - | - | - | - | - | - | - | $10 |
| remaining balance payment | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $60,000 |
| mortgage payment | - | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $206,000 |
| total expense investment | $128,000 | $29,000 | $29,000 | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $395,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$102,057 | $22,000 | $19,000 | $21,000 | $23,000 | $26,000 | $28,000 | $31,000 | $33,000 | $36,000 | $138,000 |
| cumulative roi | $20 | $45 | $63 | $78 | $92 | $105 | $117 | $129 | $140 | $152 | $942 |
Introducing Surrey Central’s first wellness-centered, mass timber community to feature Adera's SmartWood® — The New Mass Timber CHIC. Downtown without being right downtown. PURA offers all the benefits of a downtown lifestyle, yet on a corner of Surr...
Address: Surrey, British Columbia
Price Range: $500,000 - $750,000
Avail. suites: 9
1—2.5 bd
490—834 SqFt