Suite number:
107 - F2 Cedar
Project:
Address:
Surrey, British Columbia
Developer:
Porte Communities
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
2.5
Size:
1660 sqft
Occupancy Date:
Jun 2026
Price, CAD
$724,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
36.95%
Cumulative Return on Investment in Year 5
155.24%
Property Price at the End of Year 5
$934,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$36,245
5% on Occupancy
$36,245
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $478,000 |
| rent income | - | $34,000 | $59,000 | $62,000 | $65,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $587,000 |
| mortgage principal reduction | - | $5,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $93,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $85,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $139,000 | $145,000 | $152,000 | $1,167,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| remaining balance payment | - | $72,000 | - | - | - | - | - | - | - | - | $72,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $11,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $175,000 |
| mortgage payment | - | $21,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $312,000 |
| total expense investment | $72,000 | $138,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $58,000 | $58,000 | $59,000 | $665,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,007 | -$53,407 | $55,000 | $60,000 | $65,000 | $70,000 | $76,000 | $81,000 | $87,000 | $94,000 | $501,000 |
| cumulative roi | $54 | $53 | $84 | $118 | $155 | $195 | $238 | $284 | $334 | $387 | $2,000 |
Hartley
Address: Surrey, British Columbia
Price Range: $535,000 - $900,000
Avail. suites: 35
1—3 bd
635—11101 SqFt