Suite number:
A9
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
688 sqft
Occupancy Date:
Dec 2026
Price, CAD
$664,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.72%
Cumulative Return on Investment in Year 5
105.32%
Property Price at the End of Year 5
$857,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$33,245
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 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $439,000 |
| rent income | - | $10,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $238,000 |
| mortgage principal reduction | - | $3,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $83,000 |
| deposit interest | $2,000 | $869 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $56,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $767,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| remaining balance payment | - | $100,000 | - | - | - | - | - | - | - | - | $100,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $74,000 |
| mortgage payment | - | $14,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $280,000 |
| total expense investment | $33,000 | $150,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $520,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$94,124 | $30,000 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $52,000 | $56,000 | $247,000 |
| cumulative roi | $109 | $48 | $69 | $88 | $105 | $122 | $139 | $156 | $173 | $190 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $795,000
Avail. suites: 14
1—3 bd
566—1049 SqFt