Suite number:
Ph 5
Project:
Address:
Surrey, British Columbia
Developer:
Darshan Co.
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
648 sqft
Occupancy Date:
Dec 2028
Price, CAD
$720,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.89%
Cumulative Return on Investment in Year 5
117.17%
Property Price at the End of Year 5
$929,000
Deposit Schedule
$10,000 at Signing
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 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $476,000 |
| rent income | - | - | - | - | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $147,000 |
| mortgage principal reduction | - | - | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $61,000 |
| deposit interest | $519 | $520 | $520 | $520 | $78 | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $40,000 | $42,000 | $44,000 | $78,000 | $82,000 | $85,000 | $90,000 | $94,000 | $99,000 | $691,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | - | - | $134,000 | - | - | - | - | - | $134,000 |
| closing cost | - | - | - | - | $32,000 | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $54,000 |
| mortgage payment | - | - | - | - | $29,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $205,000 |
| total expense investment | $10,000 | - | - | - | $203,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $435,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $28,000 | $40,000 | $42,000 | $44,000 | -$125,273 | $38,000 | $41,000 | $45,000 | $49,000 | $54,000 | $256,000 |
| cumulative roi | $379 | $778 | $1,000 | $2,000 | $117 | $133 | $149 | $163 | $177 | $192 | $5,000 |
Parksville 96
Address: Surrey, British Columbia
Price Range: $337,000 - $839,000
Avail. suites: 55
0—3.5 bd
377—1585 SqFt