Suite number:
A1 / A1A
Project:
Address:
Surrey, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
454 sqft
Occupancy Date:
Jun 2028
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.12%
Cumulative Return on Investment in Year 5
113.46%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$20,000
5% on Occupancy
$20,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | - | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $58,000 |
| mortgage principal reduction | - | - | - | $2,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $40,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | $1,000 | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $23,000 | $24,000 | $25,000 | $36,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $374,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | - | $26,000 | - | - | - | - | - | - | $26,000 |
| operating expense | - | - | - | $2,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $36,000 |
| mortgage payment | - | - | - | $8,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $18,000 | $118,000 |
| total expense investment | $40,000 | - | - | $76,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $260,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,440 | $24,000 | $25,000 | -$39,754 | $16,000 | $18,000 | $19,000 | $21,000 | $23,000 | $25,000 | $114,000 |
| cumulative roi | $56 | $116 | $179 | $100 | $113 | $125 | $135 | $145 | $154 | $163 | $1,000 |
Juno
Address: Surrey, British Columbia
Price Range: $400,000 - $1,000,000
Avail. suites: 34
0—3 bd
454—1417 SqFt