Suite number:
A1 - SILVA 3
Project:
Address:
Surrey, British Columbia
Developer:
Wanson Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
420 sqft
Occupancy Date:
Jun 2026
Price, CAD
$499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.41%
Cumulative Return on Investment in Year 5
83.74%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 7 days
$12,498
2.5% on Occupancy
$12,498
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $109,000 |
| mortgage principal reduction | $2,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $70,000 |
| deposit interest | $3 | - | - | - | - | - | - | - | - | - | $3 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $514,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $25,000 | - | - | - | - | - | - | - | - | - | $25,000 |
| remaining balance payment | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| closing cost | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | $1,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $52,000 |
| mortgage payment | $6,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $232,000 |
| total expense investment | $137,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $413,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$102,122 | $13,000 | $15,000 | $18,000 | $20,000 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $101,000 |
| cumulative roi | $24 | $43 | $59 | $72 | $84 | $95 | $105 | $115 | $124 | $134 | $854 |
Silva 3
Address: Surrey, British Columbia
Price Range: $495,000 - $775,000
Avail. suites: 14
1—2 bd
420—942 SqFt