Suite number:
205 - B5
Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
760 sqft
Occupancy Date:
Jan 2028
Price, CAD
$600,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.12%
Cumulative Return on Investment in Year 5
128.58%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$30,000
5% in 120 days
$30,000
5% on Occupancy
$30,000
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | - | - | $19,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $172,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $65,000 |
| deposit interest | $2,000 | $3,000 | $7,000 | $698 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $34,000 | $36,000 | $42,000 | $68,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $652,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | - | $30,000 | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| closing cost | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $69,000 |
| mortgage payment | - | - | - | $23,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $188,000 |
| total expense investment | $60,000 | - | $30,000 | $91,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $39,000 | $407,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,401 | $36,000 | $12,000 | -$23,047 | $33,000 | $36,000 | $39,000 | $43,000 | $46,000 | $50,000 | $245,000 |
| cumulative roi | $56 | $116 | $124 | $109 | $129 | $147 | $165 | $182 | $200 | $218 | $1,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt