Suite number:
T1
Project:
Address:
Surrey, British Columbia
Developer:
Dawson + Sawyer
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
770 sqft
Occupancy Date:
May 2026
Price, CAD
$400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.61%
Cumulative Return on Investment in Year 5
102.38%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$20,000
5% on Occupancy
$20,000
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 | - | $9,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $180,000 |
| mortgage principal reduction | - | $3,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $52,000 |
| deposit interest | $1,000 | $998 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $22,000 | $39,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $504,000 |
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 | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $89,000 |
| mortgage payment | - | $10,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $165,000 |
| total expense investment | $40,000 | $80,000 | $29,000 | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $31,000 | $31,000 | $360,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,216 | -$40,910 | $18,000 | $20,000 | $22,000 | $24,000 | $26,000 | $29,000 | $31,000 | $34,000 | $144,000 |
| cumulative roi | $54 | $48 | $68 | $86 | $102 | $119 | $134 | $150 | $166 | $183 | $1,000 |
Guildford the Greatest
Address: Surrey, British Columbia
Price Range: $400,000 - $700,000
Avail. suites: 18
1—3 bd
501—1004 SqFt