Suite number:
Pu 11
Project:
Address:
Surrey, British Columbia
Developer:
Darshan Co.
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
617 sqft
Occupancy Date:
Dec 2028
Price, CAD
$588,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
30.28%
Cumulative Return on Investment in Year 5
113.51%
Property Price at the End of Year 5
$759,000
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | - | - | - | - | $12,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $94,000 |
| mortgage principal reduction | - | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $50,000 |
| deposit interest | $519 | $520 | $520 | $520 | $78 | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | - | $5,000 | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $33,000 | $34,000 | $36,000 | $61,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $539,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | - | - | $108,000 | - | - | - | - | - | $108,000 |
| closing cost | - | - | - | - | $30,000 | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $45,000 |
| mortgage payment | - | - | - | - | $24,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $167,000 |
| total expense investment | $10,000 | - | - | - | $167,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $360,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $21,000 | $33,000 | $34,000 | $36,000 | -$106,485 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $179,000 |
| cumulative roi | $311 | $638 | $982 | $1,000 | $114 | $126 | $138 | $149 | $159 | $170 | $4,000 |
Parksville 96
Address: Surrey, British Columbia
Price Range: $337,000 - $839,000
Avail. suites: 55
0—3.5 bd
377—1585 SqFt