Suite number:
B4
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
655 sqft
Occupancy Date:
Jan 2027
Price, CAD
$644,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.22%
Cumulative Return on Investment in Year 5
110.16%
Property Price at the End of Year 5
$831,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$32,245
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | - | - | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $209,000 |
| mortgage principal reduction | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $76,000 |
| deposit interest | $1,000 | $2,000 | $186 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $37,000 | $68,000 | $71,000 | $75,000 | $79,000 | $82,000 | $86,000 | $91,000 | $95,000 | $719,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| remaining balance payment | - | - | $97,000 | - | - | - | - | - | - | - | $97,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $67,000 |
| mortgage payment | - | - | $26,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $246,000 |
| total expense investment | $32,000 | - | $160,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $473,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $37,000 | -$91,806 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $50,000 | $54,000 | $246,000 |
| cumulative roi | $108 | $223 | $72 | $92 | $110 | $128 | $145 | $162 | $179 | $197 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $815,000
Avail. suites: 14
1—3 bd
566—1049 SqFt