Suite number:
102 - A1 Willow
Project:
Address:
Surrey, British Columbia
Developer:
Porte Communities
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
745 sqft
Occupancy Date:
Jun 2026
Price, CAD
$449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.29%
Cumulative Return on Investment in Year 5
97.01%
Property Price at the End of Year 5
$580,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$22,495
5% on Occupancy
$22,495
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 | $23,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $297,000 |
| rent income | - | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $187,000 |
| mortgage principal reduction | - | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $61,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $24,000 | $53,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $551,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| remaining balance payment | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $78,000 |
| mortgage payment | - | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $203,000 |
| total expense investment | $118,000 | $30,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $399,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$94,018 | $22,000 | $19,000 | $22,000 | $24,000 | $26,000 | $29,000 | $32,000 | $34,000 | $37,000 | $152,000 |
| cumulative roi | $21 | $46 | $64 | $81 | $97 | $112 | $127 | $142 | $157 | $173 | $1,000 |
Hartley
Address: Surrey, British Columbia
Price Range: $440,000 - $900,000
Avail. suites: 33
1—3 bd
635—1730 SqFt