Suite number:
F1
Project:
Address:
Surrey, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1149 sqft
Occupancy Date:
Feb 2026
Price, CAD
$974,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.87%
Cumulative Return on Investment in Year 5
116.08%
Property Price at the End of Year 5
$1,256,000
Deposit Schedule
Total up to 5% in 7 days
$48,745
5% on Occupancy
$48,745
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 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $643,000 |
| rent income | - | $30,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $418,000 |
| mortgage principal reduction | - | $9,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $132,000 |
| deposit interest | $5,000 | $1,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $99,000 | $111,000 | $116,000 | $122,000 | $127,000 | $134,000 | $140,000 | $147,000 | $154,000 | $1,204,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $97,000 | - | - | - | - | - | - | - | - | - | $97,000 |
| remaining balance payment | - | $97,000 | - | - | - | - | - | - | - | - | $97,000 |
| closing cost | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $10,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $135,000 |
| mortgage payment | - | $36,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $415,000 |
| total expense investment | $97,000 | $181,000 | $61,000 | $62,000 | $62,000 | $63,000 | $63,000 | $64,000 | $64,000 | $65,000 | $782,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$41,983 | -$81,577 | $49,000 | $54,000 | $59,000 | $65,000 | $70,000 | $76,000 | $82,000 | $89,000 | $422,000 |
| cumulative roi | $57 | $52 | $74 | $96 | $116 | $136 | $156 | $177 | $198 | $221 | $1,000 |
Gabriel Condos
Address: Surrey, British Columbia
Price Range: $630,000 - $975,000
Avail. suites: 10
2—3.5 bd
699—1149 SqFt