Suite number:
F
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
622 sqft
Occupancy Date:
Sep 2026
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.09%
Cumulative Return on Investment in Year 5
104.51%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$40,000
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | $2,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $139,000 |
| mortgage principal reduction | - | $844 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $50,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $23,000 | $32,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $461,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | $26,000 | - | - | - | - | - | - | - | - | $26,000 |
| operating expense | - | $1,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $56,000 |
| mortgage payment | - | $3,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $159,000 |
| total expense investment | $40,000 | $70,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $27,000 | $27,000 | $27,000 | $321,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,353 | -$38,492 | $17,000 | $19,000 | $21,000 | $23,000 | $25,000 | $28,000 | $30,000 | $32,000 | $140,000 |
| cumulative roi | $57 | $50 | $70 | $88 | $105 | $120 | $136 | $151 | $166 | $181 | $1,000 |
Guilden
Address: Surrey, British Columbia
Price Range: $400,000 - $800,000
Avail. suites: 10
1—2 bd
403—825 SqFt