Suite number:
D1
Project:
Address:
Surrey, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
923 sqft
Occupancy Date:
Feb 2026
Price, CAD
$819,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.14%
Cumulative Return on Investment in Year 5
113.10%
Property Price at the End of Year 5
$1,056,000
Deposit Schedule
Total up to 5% in 7 days
$40,995
5% on Occupancy
$40,995
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $541,000 |
| rent income | - | $24,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $336,000 |
| mortgage principal reduction | - | $8,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $111,000 |
| deposit interest | $4,000 | $991 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $83,000 | $92,000 | $96,000 | $101,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $998,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $8,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $109,000 |
| mortgage payment | - | $30,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $349,000 |
| total expense investment | $82,000 | $155,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $54,000 | $54,000 | $657,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,308 | -$71,514 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $63,000 | $68,000 | $73,000 | $341,000 |
| cumulative roi | $57 | $51 | $73 | $94 | $113 | $132 | $151 | $170 | $190 | $211 | $1,000 |
Gabriel Condos
Address: Surrey, British Columbia
Price Range: $630,000 - $975,000
Avail. suites: 10
2—3.5 bd
699—1149 SqFt