Suite number:
D14
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
827 sqft
Occupancy Date:
Jan 2027
Price, CAD
$749,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.71%
Cumulative Return on Investment in Year 5
107.60%
Property Price at the End of Year 5
$966,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$37,495
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $495,000 |
| rent income | - | - | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $220,000 |
| mortgage principal reduction | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $89,000 |
| deposit interest | $2,000 | $2,000 | $216 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $43,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $812,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| remaining balance payment | - | - | $112,000 | - | - | - | - | - | - | - | $112,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $79,000 |
| mortgage payment | - | - | $30,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $286,000 |
| total expense investment | $37,000 | - | $183,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $548,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $43,000 | -$106,861 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $265,000 |
| cumulative roi | $108 | $223 | $72 | $91 | $108 | $124 | $139 | $154 | $169 | $184 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $815,000
Avail. suites: 14
1—3 bd
566—1049 SqFt