Suite number:
O2
Project:
Address:
Surrey, British Columbia
Developer:
Allure Ventures Inc.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
385 sqft
Occupancy Date:
Sep 2028
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.12%
Cumulative Return on Investment in Year 5
107.30%
Property Price at the End of Year 5
$515,000
Deposit Schedule
Total up to 15% in 360 days
$60,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $69,000 |
| mortgage principal reduction | - | - | - | $4,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $38,000 |
| deposit interest | $34 | $3,000 | $3,000 | $708 | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $21,000 | $25,000 | $26,000 | $40,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $383,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | - | - | - | - | - | - | - | - | - | $60,000 |
| remaining balance payment | - | - | - | $20,000 | - | - | - | - | - | - | $20,000 |
| closing cost | - | - | - | $28,000 | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $35,000 |
| mortgage payment | - | - | - | $15,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $135,000 |
| total expense investment | $60,000 | - | - | $66,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $26,000 | $278,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,225 | $25,000 | $26,000 | -$25,836 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $25,000 | $105,000 |
| cumulative roi | $35 | $76 | $120 | $95 | $107 | $118 | $128 | $138 | $147 | $157 | $1,000 |
SkyLiving
Address: Surrey, British Columbia
Price Range: $400,000 - $700,000
Avail. suites: 10
0—3.5 bd
385—1486 SqFt