Suite number:
Ph 7
Project:
Address:
Surrey, British Columbia
Developer:
Darshan Co.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1338 sqft
Occupancy Date:
Dec 2028
Price, CAD
$777,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.38%
Cumulative Return on Investment in Year 5
120.04%
Property Price at the End of Year 5
$1,002,000
Deposit Schedule
$10,000 at Signing
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $513,000 |
| rent income | - | - | - | - | $33,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $254,000 |
| mortgage principal reduction | - | - | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $63,000 |
| deposit interest | $519 | $520 | $520 | $520 | $78 | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $43,000 | $45,000 | $48,000 | $95,000 | $103,000 | $108,000 | $113,000 | $118,000 | $124,000 | $837,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | - | - | $146,000 | - | - | - | - | - | $146,000 |
| closing cost | - | - | - | - | $35,000 | - | - | - | - | - | $35,000 |
| operating expense | - | - | - | - | $12,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $91,000 |
| mortgage payment | - | - | - | - | $32,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $227,000 |
| total expense investment | $10,000 | - | - | - | $225,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $509,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $31,000 | $43,000 | $45,000 | $48,000 | -$130,217 | $49,000 | $53,000 | $58,000 | $63,000 | $68,000 | $328,000 |
| cumulative roi | $409 | $839 | $1,000 | $2,000 | $120 | $142 | $163 | $185 | $207 | $231 | $5,000 |
Parksville 96
Address: Surrey, British Columbia
Price Range: $337,000 - $839,000
Avail. suites: 55
0—3.5 bd
377—1585 SqFt