Suite number:
B11c - MAPLE
Project:
Address:
Surrey, British Columbia
Developer:
Zenterra
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
876 sqft
Occupancy Date:
Jun 2025
Price, CAD
$749,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.85%
Cumulative Return on Investment in Year 5
104.29%
Property Price at the End of Year 5
$966,000
Deposit Schedule
Total up to 10% in 7 days
$74,999
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $495,000 |
| rent income | $11,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $290,000 |
| mortgage principal reduction | $4,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $111,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $61,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $903,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| remaining balance payment | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $4,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $92,000 |
| mortgage payment | $15,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $344,000 |
| total expense investment | $202,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $619,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$141,230 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $65,000 | $284,000 |
| cumulative roi | $27 | $49 | $69 | $87 | $104 | $121 | $138 | $154 | $171 | $189 | $1,000 |
King + Crescent
Address: Surrey, British Columbia
Price Range: $556,000 - $820,000
Avail. suites: 33
1—3 bd
569—1480 SqFt