Suite number:
107 - F2 Cedar
Project:
Address:
Surrey, British Columbia
Developer:
Porte Communities
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
2.5
Size:
1660 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
33.47%
Cumulative Return on Investment in Year 5
143.18%
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 | - | $58,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $81,000 | $621,000 |
| mortgage principal reduction | - | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $114,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $119,000 | $120,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $165,000 | $1,296,000 |
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 | - | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $187,000 |
| mortgage payment | - | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $379,000 |
| total expense investment | $204,000 | $61,000 | $61,000 | $62,000 | $62,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $770,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$158,614 | $58,000 | $58,000 | $63,000 | $69,000 | $75,000 | $81,000 | $87,000 | $93,000 | $100,000 | $526,000 |
| cumulative roi | $23 | $52 | $81 | $111 | $143 | $179 | $219 | $261 | $306 | $355 | $2,000 |
Hartley
Address: Surrey, British Columbia
Price Range: $440,000 - $900,000
Avail. suites: 33
1—3 bd
635—1730 SqFt