Suite number:
D3
Address:
Surrey, British Columbia
Developer:
Century Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
936 sqft
Occupancy Date:
Dec 2025
Price, CAD
$900,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.00%
Cumulative Return on Investment in Year 5
99.76%
Property Price at the End of Year 5
$1,161,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 180 days
$22,523
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 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $595,000 |
| rent income | $16,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $374,000 |
| mortgage principal reduction | $5,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $130,000 |
| deposit interest | $528 | - | - | - | - | - | - | - | - | - | $528 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $74,000 | $94,000 | $99,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $131,000 | $137,000 | $1,104,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $23,000 | - | - | - | - | - | - | - | - | - | $23,000 |
| remaining balance payment | $158,000 | - | - | - | - | - | - | - | - | - | $158,000 |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | $7,000 | $13,000 | $14,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $137,000 |
| mortgage payment | $23,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $429,000 |
| total expense investment | $247,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $783,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$172,695 | $36,000 | $40,000 | $44,000 | $49,000 | $54,000 | $59,000 | $65,000 | $70,000 | $76,000 | $321,000 |
| cumulative roi | $25 | $47 | $66 | $83 | $100 | $116 | $131 | $147 | $163 | $180 | $1,000 |
Century City Holland Park - Tower 1
Address: Surrey, British Columbia
Price Range: $567,000 - $981,000
Avail. suites: 8
1—2.5 bd
543—1062 SqFt