Suite number:
B6
Project:
Address:
Surrey, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
873 sqft
Occupancy Date:
Jun 2028
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.36%
Cumulative Return on Investment in Year 5
126.06%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$15,000
5% on Occupancy
$25,000
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | - | $5,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $143,000 |
| mortgage principal reduction | - | - | - | $2,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $49,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $2,000 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $30,000 | $31,000 | $44,000 | $60,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $536,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $2,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $65,000 |
| mortgage payment | - | - | - | $6,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $143,000 |
| total expense investment | $50,000 | - | - | $86,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $336,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$21,867 | $30,000 | $31,000 | -$42,172 | $27,000 | $30,000 | $32,000 | $35,000 | $38,000 | $41,000 | $200,000 |
| cumulative roi | $56 | $116 | $179 | $106 | $126 | $145 | $162 | $180 | $197 | $215 | $1,000 |
Soon to soar high above Surrey City Centre is StreetSide’s first concrete tower, Juno. Situated within Surrey’s rapidly changing Business District along 104th Avenue, this 34-storey residential high-rise and six-storey podium will bring to market ove...
Address: Surrey, British Columbia
Price Range: $400,000 - $1,000,000
Avail. suites: 34
0—3 bd
454—1417 SqFt