Suite number:

Pu 1

Address:
Surrey, British Columbia
Developer:
Darshan Co.
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
561 sqft
Occupancy Date:
Dec 2028
Price, CAD
$336,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

30.42%

Cumulative Return on Investment in Year 5

108.89%

Property Price at the End of Year 5

$434,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$17,000$18,000$19,000$20,000$21,000$23,000$24,000$25,000$26,000$28,000$222,000
rent income----$8,000$10,000$11,000$11,000$12,000$12,000$64,000
mortgage principal reduction----$4,000$5,000$5,000$5,000$5,000$5,000$28,000
deposit interest$519$520$520$520$78-----$2,000
gst hst rebate----$5,000-----$5,000
total income return$18,000$19,000$20,000$21,000$38,000$37,000$39,000$41,000$43,000$45,000$322,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$10,000---------$10,000
remaining balance payment----$57,000-----$57,000
closing cost----$25,000-----$25,000
operating expense----$5,000$6,000$6,000$6,000$6,000$7,000$35,000
mortgage payment----$14,000$16,000$16,000$16,000$16,000$16,000$96,000
total expense investment$10,000---$100,000$22,000$22,000$23,000$23,000$23,000$223,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$8,000$19,000$20,000$21,000-$62,114$15,000$17,000$18,000$20,000$22,000$99,000
cumulative roi$180$369$568$778$109$122$133$144$155$165$3,000
Parksville 96
Address: Surrey, British Columbia
Price Range: $337,000 - $839,000
Avail. suites: 55
0—3.5 bd
377—1585 SqFt