Suite number:
108 - F Cedar
Project:
Address:
Surrey, British Columbia
Developer:
Porte Communities
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
2.5
Size:
1321 sqft
Occupancy Date:
Jun 2026
Price, CAD
$839,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.52%
Cumulative Return on Investment in Year 5
123.68%
Property Price at the End of Year 5
$1,082,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$41,995
5% on Occupancy
$41,995
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 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $554,000 |
| rent income | $4,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $500,000 |
| mortgage principal reduction | $845 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $115,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $108,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $142,000 | $149,000 | $1,176,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| remaining balance payment | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| closing cost | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | $1,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $156,000 |
| mortgage payment | $4,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $382,000 |
| total expense investment | $209,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $742,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$159,266 | $50,000 | $50,000 | $54,000 | $59,000 | $64,000 | $70,000 | $76,000 | $82,000 | $88,000 | $434,000 |
| cumulative roi | $23 | $50 | $74 | $99 | $124 | $150 | $178 | $209 | $241 | $275 | $1,000 |
Hartley
Address: Surrey, British Columbia
Price Range: $440,000 - $900,000
Avail. suites: 33
1—3 bd
635—1730 SqFt