Suite number:
C6
Project:
Address:
Surrey, British Columbia
Developer:
Adera
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
834 sqft
Occupancy Date:
Sep 2025
Price, CAD
$724,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.95%
Cumulative Return on Investment in Year 5
104.37%
Property Price at the End of Year 5
$934,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$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 | $12,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $330,000 |
| mortgage principal reduction | $4,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $104,000 |
| deposit interest | $925 | - | - | - | - | - | - | - | - | - | $925 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $59,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $918,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| remaining balance payment | $109,000 | - | - | - | - | - | - | - | - | - | $109,000 |
| closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | $4,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $110,000 |
| mortgage payment | $15,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $342,000 |
| total expense investment | $199,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $631,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$139,189 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $65,000 | $287,000 |
| cumulative roi | $26 | $48 | $68 | $86 | $104 | $122 | $140 | $158 | $177 | $197 | $1,000 |
Pura
Address: Surrey, British Columbia
Price Range: $480,000 - $725,000
Avail. suites: 11
1—2.5 bd
490—834 SqFt