Suite number:
A1 / A1A
Project:
Address:
Surrey, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
454 sqft
Occupancy Date:
Jun 2028
Price, CAD
$449,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.01%
Cumulative Return on Investment in Year 5
101.91%
Property Price at the End of Year 5
$578,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$22,450
5% on Occupancy
$22,450
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 | $23,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $296,000 |
| rent income | - | - | - | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $64,000 |
| mortgage principal reduction | - | - | - | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $45,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $25,000 | $27,000 | $28,000 | $46,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $416,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| remaining balance payment | - | - | $45,000 | - | - | - | - | - | - | - | $45,000 |
| closing cost | - | - | $28,000 | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | - | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $40,000 |
| mortgage payment | - | - | - | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $157,000 |
| total expense investment | $45,000 | - | $73,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $29,000 | $315,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$19,629 | $27,000 | -$45,327 | $18,000 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $26,000 | $101,000 |
| cumulative roi | $56 | $116 | $72 | $91 | $102 | $112 | $121 | $129 | $137 | $145 | $1,000 |
Juno
Address: Surrey, British Columbia
Price Range: $449,000 - $1,000,000
Avail. suites: 34
0—3 bd
454—1417 SqFt