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
30.88%
Cumulative Return on Investment in Year 5
135.91%
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 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $76,000 |
| deposit interest | $3,000 | $4,000 | $8,000 | $814 | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $42,000 | $49,000 | $82,000 | $86,000 | $91,000 | $95,000 | $99,000 | $104,000 | $109,000 | $796,000 |
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 | - | - | - | $27,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $219,000 |
| total expense investment | $70,000 | - | $35,000 | $103,000 | $43,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $475,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,805 | $42,000 | $14,000 | -$21,101 | $43,000 | $47,000 | $51,000 | $55,000 | $59,000 | $64,000 | $322,000 |
| cumulative roi | $56 | $116 | $124 | $112 | $136 | $159 | $181 | $204 | $228 | $254 | $2,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 56
0—3.5 bd
399—1486 SqFt