Suite number:
E1
Project:
Address:
Surrey, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
818 sqft
Occupancy Date:
Feb 2026
Price, CAD
$774,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.48%
Cumulative Return on Investment in Year 5
110.25%
Property Price at the End of Year 5
$998,000
Deposit Schedule
Total up to 5% in 7 days
$38,745
5% on Occupancy
$38,745
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 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $511,000 |
| rent income | - | $22,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $298,000 |
| mortgage principal reduction | - | $7,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $105,000 |
| deposit interest | $4,000 | $937 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $77,000 | $85,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $924,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $77,000 | - | - | - | - | - | - | - | - | - | $77,000 |
| remaining balance payment | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $98,000 |
| mortgage payment | - | $28,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $330,000 |
| total expense investment | $77,000 | $147,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $616,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,370 | -$69,357 | $37,000 | $40,000 | $44,000 | $49,000 | $53,000 | $57,000 | $62,000 | $67,000 | $307,000 |
| cumulative roi | $57 | $51 | $72 | $92 | $110 | $128 | $146 | $163 | $182 | $200 | $1,000 |
Gabriel Condos
Address: Surrey, British Columbia
Price Range: $630,000 - $975,000
Avail. suites: 10
2—3.5 bd
699—1149 SqFt