Suite number:
212 - F1
Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
872 sqft
Occupancy Date:
Jan 2028
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.81%
Cumulative Return on Investment in Year 5
132.22%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$35,000
5% in 120 days
$35,000
5% on Occupancy
$35,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | - | - | $26,000 | $32,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $237,000 |
| mortgage principal reduction | - | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $71,000 |
| deposit interest | $3,000 | $4,000 | $8,000 | $605 | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $42,000 | $49,000 | $81,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $791,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | $35,000 | - | - | - | - | - | - | - | $105,000 |
| remaining balance payment | - | - | - | $35,000 | - | - | - | - | - | - | $35,000 |
| closing cost | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $83,000 |
| mortgage payment | - | - | - | $28,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $233,000 |
| total expense investment | $70,000 | - | $35,000 | $105,000 | $45,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $488,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,805 | $42,000 | $14,000 | -$23,640 | $40,000 | $44,000 | $48,000 | $52,000 | $56,000 | $61,000 | $303,000 |
| cumulative roi | $56 | $116 | $124 | $111 | $132 | $153 | $173 | $194 | $215 | $237 | $2,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt