Suite number:
C1
Project:
Address:
Surrey, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
600 sqft
Occupancy Date:
Jun 2028
Price, CAD
$615,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.26%
Cumulative Return on Investment in Year 5
115.26%
Property Price at the End of Year 5
$792,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$30,750
5% on Occupancy
$30,750
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 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $406,000 |
| rent income | - | - | - | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $167,000 |
| mortgage principal reduction | - | - | - | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $62,000 |
| deposit interest | $3,000 | $3,000 | $3,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $37,000 | $38,000 | $71,000 | $69,000 | $72,000 | $76,000 | $80,000 | $83,000 | $88,000 | $648,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | - | - | - | - | - | - | - | - | - | $62,000 |
| remaining balance payment | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $60,000 |
| mortgage payment | - | - | - | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $216,000 |
| total expense investment | $62,000 | - | $93,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $431,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,902 | $37,000 | -$54,876 | $32,000 | $30,000 | $33,000 | $36,000 | $40,000 | $44,000 | $47,000 | $218,000 |
| cumulative roi | $56 | $116 | $75 | $98 | $115 | $131 | $146 | $160 | $175 | $190 | $1,000 |
Juno
Address: Surrey, British Columbia
Price Range: $449,000 - $1,000,000
Avail. suites: 34
0—3 bd
454—1417 SqFt