Suite number:
A3 - CEDAR
Project:
Address:
Surrey, British Columbia
Developer:
Zenterra
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
1480 sqft
Occupancy Date:
Jun 2025
Price, CAD
$819,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.98%
Cumulative Return on Investment in Year 5
151.86%
Property Price at the End of Year 5
$1,056,000
Deposit Schedule
Total up to 10% in 7 days
$81,999
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $541,000 |
| rent income | $22,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $588,000 |
| mortgage principal reduction | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $121,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $76,000 | $109,000 | $114,000 | $119,000 | $125,000 | $130,000 | $137,000 | $143,000 | $150,000 | $157,000 | $1,258,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | $6,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $150,000 |
| mortgage payment | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $376,000 |
| total expense investment | $221,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $56,000 | $57,000 | $57,000 | $58,000 | $724,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$145,113 | $55,000 | $59,000 | $64,000 | $69,000 | $75,000 | $80,000 | $86,000 | $92,000 | $99,000 | $534,000 |
| cumulative roi | $27 | $55 | $85 | $117 | $152 | $190 | $230 | $274 | $320 | $370 | $2,000 |
King + Crescent
Address: Surrey, British Columbia
Price Range: $556,000 - $820,000
Avail. suites: 33
1—3 bd
569—1480 SqFt