Suite number:
1005 D3
Project:
Address:
Surrey, British Columbia
Developer:
Thind
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
746 sqft
Occupancy Date:
Dec 2027
Price, CAD
$765,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.21%
Cumulative Return on Investment in Year 5
109.86%
Property Price at the End of Year 5
$987,000
Deposit Schedule
$2.5 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 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $505,000 |
| rent income | - | - | - | $18,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $169,000 |
| mortgage principal reduction | - | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $77,000 |
| deposit interest | $995 | $996 | $996 | $148 | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $43,000 | $45,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $760,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $19,000 | - | - | - | - | - | - | - | - | - | $19,000 |
| remaining balance payment | - | - | - | $134,000 | - | - | - | - | - | - | $134,000 |
| closing cost | - | - | - | $33,000 | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $66,000 |
| mortgage payment | - | - | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $255,000 |
| total expense investment | $19,000 | - | - | $206,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $507,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $22,000 | $43,000 | $45,000 | -$127,819 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $253,000 |
| cumulative roi | $213 | $437 | $672 | $93 | $110 | $125 | $139 | $152 | $165 | $178 | $2,000 |
District Northwest - North Tower
Address: Surrey, British Columbia
Price Range: $507,000 - $864,000
Avail. suites: 8
0—2 bd
420—746 SqFt