Suite number:
TH3
Project:
Address:
Surrey, British Columbia
Developer:
Panorama West Group
Property type:
condo
Bathrooms:
3
Bedrooms:
2.5
Size:
2043 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,009,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.63%
Cumulative Return on Investment in Year 5
149.92%
Property Price at the End of Year 5
$1,301,000
Deposit Schedule
$5 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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $666,000 |
| rent income | $60,000 | $74,000 | $77,000 | $81,000 | $84,000 | $88,000 | $92,000 | $96,000 | $100,000 | $104,000 | $856,000 |
| mortgage principal reduction | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $158,000 |
| deposit interest | $273 | - | - | - | - | - | - | - | - | - | $273 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $128,000 | $143,000 | $150,000 | $157,000 | $164,000 | $172,000 | $180,000 | $188,000 | $197,000 | $206,000 | $1,685,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | $151,000 | - | - | - | - | - | - | - | - | - | $151,000 |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | $22,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $302,000 |
| mortgage payment | $41,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $483,000 |
| total expense investment | $303,000 | $76,000 | $77,000 | $78,000 | $79,000 | $80,000 | $81,000 | $82,000 | $83,000 | $84,000 | $1,025,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$175,035 | $67,000 | $72,000 | $79,000 | $85,000 | $92,000 | $99,000 | $106,000 | $114,000 | $122,000 | $660,000 |
| cumulative roi | $28 | $56 | $85 | $116 | $150 | $187 | $228 | $271 | $317 | $367 | $2,000 |
Amaya Living
Address: Surrey, British Columbia
Price Range: $540,000 - $1,010,000
Avail. suites: 12
1—3.5 bd
559—2043 SqFt