Suite number:
W2F
Project:
Address:
Surrey, British Columbia
Developer:
Dawson + Sawyer
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
663 sqft
Occupancy Date:
May 2026
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.04%
Cumulative Return on Investment in Year 5
116.72%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$25,000
5% on Occupancy
$25,000
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | $12,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $233,000 |
| mortgage principal reduction | - | $3,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $70,000 |
| deposit interest | $1,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $27,000 | $49,000 | $60,000 | $63,000 | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $82,000 | $640,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| closing cost | - | $28,000 | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $88,000 |
| mortgage payment | - | $11,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $195,000 |
| total expense investment | $50,000 | $94,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $411,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,770 | -$45,309 | $28,000 | $30,000 | $33,000 | $35,000 | $38,000 | $41,000 | $45,000 | $48,000 | $230,000 |
| cumulative roi | $54 | $50 | $73 | $95 | $117 | $138 | $161 | $184 | $208 | $234 | $1,000 |
Guildford the Greatest
Address: Surrey, British Columbia
Price Range: $400,000 - $700,000
Avail. suites: 18
1—3 bd
501—1004 SqFt