Suite number:
E4
Project:
Address:
Surrey, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
995 sqft
Occupancy Date:
Feb 2026
Price, CAD
$904,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.17%
Cumulative Return on Investment in Year 5
108.70%
Property Price at the End of Year 5
$1,166,000
Deposit Schedule
Total up to 5% in 7 days
$45,245
5% on Occupancy
$45,245
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 | $47,000 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $597,000 |
| rent income | - | $29,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $364,000 |
| mortgage principal reduction | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $120,000 |
| deposit interest | $4,000 | $508 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $51,000 | $93,000 | $100,000 | $104,000 | $110,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $1,091,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | - | - | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | $90,000 | - | - | - | - | - | - | - | - | $90,000 |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $116,000 |
| mortgage payment | - | $38,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $400,000 |
| total expense investment | $90,000 | $176,000 | $57,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $735,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,256 | -$82,546 | $42,000 | $47,000 | $51,000 | $56,000 | $62,000 | $67,000 | $73,000 | $79,000 | $356,000 |
| cumulative roi | $57 | $50 | $71 | $90 | $109 | $127 | $144 | $162 | $181 | $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