Suite number:
D17
Project:
Address:
Surrey, British Columbia
Developer:
Quadra Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
942 sqft
Occupancy Date:
Dec 2026
Price, CAD
$794,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.16%
Cumulative Return on Investment in Year 5
111.31%
Property Price at the End of Year 5
$1,024,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$39,745
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 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $525,000 |
| rent income | - | $14,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $326,000 |
| mortgage principal reduction | - | $4,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $99,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $43,000 | $67,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $118,000 | $124,000 | $957,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | $119,000 | - | - | - | - | - | - | - | - | $119,000 |
| closing cost | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | $4,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $98,000 |
| mortgage payment | - | $17,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $335,000 |
| total expense investment | $40,000 | $176,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $628,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$108,390 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $330,000 |
| cumulative roi | $109 | $49 | $71 | $92 | $111 | $131 | $150 | $170 | $190 | $212 | $1,000 |
Ledgeview II
Address: Surrey, British Columbia
Price Range: $540,000 - $795,000
Avail. suites: 14
1—3 bd
566—1049 SqFt