Suite number:
A11
Project:
Address:
Surrey, British Columbia
Developer:
Maskeen
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
752 sqft
Occupancy Date:
Mar 2027
Price, CAD
$529,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.34%
Cumulative Return on Investment in Year 5
119.59%
Property Price at the End of Year 5
$683,000
Deposit Schedule
$5 at Signing
Total up to 5% in 7 days
$26,495
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 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $350,000 |
| rent income | - | - | $18,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $234,000 |
| mortgage principal reduction | - | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $61,000 |
| deposit interest | $1,000 | $1,000 | $367 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $30,000 | $58,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $653,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | - | - | - | - | - | - | - | - | - | $26,000 |
| remaining balance payment | - | - | $79,000 | - | - | - | - | - | - | - | $79,000 |
| closing cost | - | - | $29,000 | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
| mortgage payment | - | - | $17,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $198,000 |
| total expense investment | $26,000 | - | $131,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $37,000 | $407,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $30,000 | -$73,099 | $32,000 | $34,000 | $37,000 | $41,000 | $44,000 | $47,000 | $51,000 | $246,000 |
| cumulative roi | $109 | $223 | $73 | $97 | $120 | $143 | $167 | $192 | $219 | $248 | $2,000 |
Victory
Address: Surrey, British Columbia
Price Range: $410,000 - $790,000
Avail. suites: 26
0—3 bd
412—68990000 SqFt