Suite number:
C1
Address:
Surrey, British Columbia
Developer:
Century Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
967 sqft
Occupancy Date:
Dec 2025
Price, CAD
$838,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.74%
Cumulative Return on Investment in Year 5
105.15%
Property Price at the End of Year 5
$1,081,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 180 days
$20,970
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 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $554,000 |
| rent income | - | $21,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $293,000 |
| mortgage principal reduction | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $121,000 |
| deposit interest | $1,000 | $224 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $81,000 | $90,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $118,000 | $124,000 | $974,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $21,000 | - | - | - | - | - | - | - | - | - | $21,000 |
| remaining balance payment | - | $147,000 | - | - | - | - | - | - | - | - | $147,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $126,000 |
| mortgage payment | - | $29,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $336,000 |
| total expense investment | $21,000 | $220,000 | $51,000 | $52,000 | $52,000 | $53,000 | $53,000 | $54,000 | $54,000 | $55,000 | $665,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $24,000 | -$138,783 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $64,000 | $70,000 | $310,000 |
| cumulative roi | $213 | $48 | $69 | $88 | $105 | $122 | $138 | $153 | $169 | $185 | $1,000 |
Century city holland park is your country home in the heart of the city—where apples are growing outside your window, the train connects you anywhere and your favourite restaurant is right next door. Century City is a launchpad for exploration. Broa...
Address: Surrey, British Columbia
Price Range: $567,000 - $981,000
Avail. suites: 8
1—2.5 bd
543—1062 SqFt