Suite number:
O1
Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
499 sqft
Occupancy Date:
Sep 2028
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.95%
Cumulative Return on Investment in Year 5
110.19%
Property Price at the End of Year 5
$644,000
Deposit Schedule
Total up to 15% in 360 days
$75,000
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $89,000 |
| mortgage principal reduction | - | - | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $48,000 |
| deposit interest | $43 | $4,000 | $4,000 | $885 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $26,000 | $31,000 | $33,000 | $50,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $481,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| remaining balance payment | - | - | - | $25,000 | - | - | - | - | - | - | $25,000 |
| closing cost | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $45,000 |
| mortgage payment | - | - | - | $19,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $169,000 |
| total expense investment | $75,000 | - | - | $78,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $344,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,031 | $31,000 | $33,000 | -$28,487 | $19,000 | $21,000 | $24,000 | $26,000 | $29,000 | $32,000 | $137,000 |
| cumulative roi | $35 | $76 | $120 | $98 | $110 | $121 | $132 | $141 | $151 | $160 | $1,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $700,000
Avail. suites: 10
0—3.5 bd
385—1486 SqFt