Suite number:

204 - B

Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
764 sqft
Occupancy Date:
Jan 2028
Price, CAD
$600,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

28.16%

Cumulative Return on Investment in Year 5

125.34%

Property Price at the End of Year 5

$773,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$30,000
5% in 120 days
$30,000
5% on Occupancy
$30,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$31,000$33,000$35,000$36,000$38,000$40,000$42,000$44,000$47,000$49,000$396,000
rent income---$19,000$23,000$24,000$25,000$26,000$27,000$29,000$173,000
mortgage principal reduction---$6,000$8,000$8,000$9,000$9,000$10,000$10,000$61,000
deposit interest$2,000$3,000$7,000$518------$13,000
gst hst rebate---$5,000------$5,000
total income return$34,000$36,000$42,000$67,000$69,000$73,000$76,000$80,000$84,000$88,000$648,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$60,000-$30,000-------$90,000
remaining balance payment---$30,000------$30,000
closing cost---$30,000------$30,000
operating expense---$8,000$10,000$10,000$10,000$10,000$11,000$11,000$70,000
mortgage payment---$24,000$29,000$29,000$29,000$29,000$29,000$29,000$199,000
total expense investment$60,000-$30,000$92,000$39,000$39,000$39,000$40,000$40,000$40,000$419,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$26,401$36,000$12,000-$25,159$31,000$34,000$37,000$40,000$44,000$48,000$229,000
cumulative roi$56$116$124$107$125$142$158$174$190$206$1,000
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt