Suite number:
Pu 10
Project:
Address:
Surrey, British Columbia
Developer:
Darshan Co.
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
810 sqft
Occupancy Date:
Dec 2028
Price, CAD
$663,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.04%
Cumulative Return on Investment in Year 5
117.20%
Property Price at the End of Year 5
$855,000
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $438,000 |
| rent income | - | - | - | - | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $153,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $56,000 |
| deposit interest | $519 | $520 | $520 | $520 | $78 | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $37,000 | $39,000 | $41,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $655,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | - | - | $123,000 | - | - | - | - | - | $123,000 |
| closing cost | - | - | - | - | $31,000 | - | - | - | - | - | $31,000 |
| operating expense | - | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $60,000 |
| mortgage payment | - | - | - | - | $27,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $188,000 |
| total expense investment | $10,000 | - | - | - | $189,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $412,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $25,000 | $37,000 | $39,000 | $41,000 | -$114,694 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $242,000 |
| cumulative roi | $349 | $718 | $1,000 | $2,000 | $117 | $134 | $150 | $166 | $181 | $196 | $5,000 |
Parksville 96
Address: Surrey, British Columbia
Price Range: $337,000 - $839,000
Avail. suites: 55
0—3.5 bd
377—1585 SqFt