Suite number:
107 - F2 Hemlock
Project:
Address:
Surrey, British Columbia
Developer:
Porte Communities
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
2.5
Size:
1677 sqft
Occupancy Date:
Jun 2026
Price, CAD
$699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.39%
Cumulative Return on Investment in Year 5
161.96%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$34,995
5% on Occupancy
$34,995
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | $59,000 | $61,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $79,000 | $82,000 | $627,000 |
| mortgage principal reduction | - | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $95,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $110,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $139,000 | $145,000 | $152,000 | $1,191,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| remaining balance payment | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $185,000 |
| mortgage payment | - | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $315,000 |
| total expense investment | $173,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $56,000 | $57,000 | $57,000 | $58,000 | $674,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$135,426 | $57,000 | $56,000 | $61,000 | $66,000 | $71,000 | $76,000 | $82,000 | $88,000 | $94,000 | $517,000 |
| cumulative roi | $22 | $55 | $88 | $124 | $162 | $203 | $248 | $296 | $347 | $402 | $2,000 |
Hartley
Address: Surrey, British Columbia
Price Range: $440,000 - $900,000
Avail. suites: 33
1—3 bd
635—1730 SqFt