Suite number:
B4
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Floor plan:
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
24.08%
Cumulative Return on Investment in Year 5
106.10%
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 | - | $2,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $216,000 |
| mortgage principal reduction | - | $649 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $77,000 |
| deposit interest | $1,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $39,000 | $73,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $726,000 |
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 | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $639 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $68,000 |
| mortgage payment | - | $3,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $261,000 |
| total expense investment | $32,000 | $132,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $490,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$93,150 | $33,000 | $31,000 | $34,000 | $38,000 | $42,000 | $45,000 | $49,000 | $53,000 | $236,000 |
| cumulative roi | $108 | $45 | $70 | $89 | $106 | $123 | $139 | $155 | $172 | $189 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $815,000
Avail. suites: 13
1—3 bd
566—1049 SqFt