Suite number:
101 - B1 Cedar
Project:
Address:
Surrey, British Columbia
Developer:
Porte Communities
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
707 sqft
Occupancy Date:
Jun 2026
Price, CAD
$719,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.62%
Cumulative Return on Investment in Year 5
100.84%
Property Price at the End of Year 5
$927,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,995
5% on Occupancy
$35,995
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 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $475,000 |
| rent income | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $207,000 |
| mortgage principal reduction | - | $5,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $94,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $61,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $785,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| remaining balance payment | - | $72,000 | - | - | - | - | - | - | - | - | $72,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $84,000 |
| mortgage payment | - | $18,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $298,000 |
| total expense investment | $72,000 | $126,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $558,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,774 | -$65,098 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $227,000 |
| cumulative roi | $54 | $49 | $69 | $86 | $101 | $115 | $128 | $142 | $154 | $167 | $1,000 |
Hartley
Address: Surrey, British Columbia
Price Range: $535,000 - $900,000
Avail. suites: 42
1—3 bd
635—11101 SqFt