Suite number:
B3
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
868 sqft
Occupancy Date:
Jan 2027
Price, CAD
$754,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.44%
Cumulative Return on Investment in Year 5
115.10%
Property Price at the End of Year 5
$973,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$37,745
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 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $498,000 |
| rent income | - | - | $25,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $277,000 |
| mortgage principal reduction | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $89,000 |
| deposit interest | $2,000 | $2,000 | $217 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $43,000 | $82,000 | $87,000 | $92,000 | $96,000 | $101,000 | $105,000 | $110,000 | $116,000 | $873,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| remaining balance payment | - | - | $113,000 | - | - | - | - | - | - | - | $113,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $86,000 |
| mortgage payment | - | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $288,000 |
| total expense investment | $38,000 | - | $185,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $558,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $43,000 | -$103,024 | $41,000 | $44,000 | $48,000 | $53,000 | $57,000 | $62,000 | $67,000 | $315,000 |
| cumulative roi | $108 | $223 | $73 | $95 | $115 | $135 | $154 | $174 | $195 | $216 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $815,000
Avail. suites: 14
1—3 bd
566—1049 SqFt