Suite number:
B
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
403 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
21.35%
Cumulative Return on Investment in Year 5
96.61%
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 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $90,000 |
| 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 | $31,000 | $38,000 | $40,000 | $41,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $412,000 |
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 | - | $732 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $40,000 |
| 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 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $25,000 | $25,000 | $25,000 | $305,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,353 | -$39,057 | $14,000 | $16,000 | $17,000 | $19,000 | $21,000 | $23,000 | $25,000 | $28,000 | $107,000 |
| cumulative roi | $57 | $50 | $68 | $83 | $97 | $109 | $121 | $132 | $142 | $153 | $1,000 |
Guilden
Address: Surrey, British Columbia
Price Range: $400,000 - $800,000
Avail. suites: 10
1—2 bd
403—825 SqFt