Suite number:
D4
Address:
Surrey, British Columbia
Developer:
Century Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1062 sqft
Occupancy Date:
Dec 2025
Price, CAD
$980,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.43%
Cumulative Return on Investment in Year 5
101.59%
Property Price at the End of Year 5
$1,264,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 180 days
$24,523
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $80,000 | $647,000 |
| rent income | $19,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $424,000 |
| mortgage principal reduction | $6,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $142,000 |
| deposit interest | $575 | - | - | - | - | - | - | - | - | - | $575 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $81,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $1,219,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $25,000 | - | - | - | - | - | - | - | - | - | $25,000 |
| remaining balance payment | $172,000 | - | - | - | - | - | - | - | - | - | $172,000 |
| closing cost | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | $7,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $154,000 |
| mortgage payment | $25,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $467,000 |
| total expense investment | $267,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $856,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$186,230 | $40,000 | $45,000 | $50,000 | $55,000 | $60,000 | $66,000 | $72,000 | $78,000 | $85,000 | $363,000 |
| cumulative roi | $25 | $47 | $67 | $85 | $102 | $118 | $134 | $151 | $168 | $185 | $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