Suite number:
B11c - MAPLE
Project:
Address:
Surrey, British Columbia
Developer:
Zenterra
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
876 sqft
Occupancy Date:
Jun 2025
Price, CAD
$649,990
Available
ROI
18,28%
Monthly Expenses
- condo fees— $324
- property taxes— $162
- property management— $131
- repairs and maintenance— $66
Total: $684
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.97%
Cumulative Return on Investment in Year 5
105.44%
Property Price at the End of Year 5
$837,000
Deposit Schedule
Total up to 10% in 7 days
$64,999
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | $15,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $296,000 |
| mortgage principal reduction | $5,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $95,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $59,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $97,000 | $102,000 | $827,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| remaining balance payment | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| closing cost | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $88,000 |
| mortgage payment | $19,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $312,000 |
| total expense investment | $186,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $562,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$126,827 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $59,000 | $265,000 |
| cumulative roi | $26 | $48 | $68 | $87 | $105 | $124 | $142 | $161 | $181 | $201 | $1,000 |
King + Crescent
Address: Surrey, British Columbia
Price Range: $450,000 - $790,000
Avail. suites: 33
1—3 bd
569—1480 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.