Suite number:
B - BUILDING 2
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
429 sqft
Occupancy Date:
Sep 2026
Price, CAD
$369,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.04%
Cumulative Return on Investment in Year 5
87.42%
Property Price at the End of Year 5
$477,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$18,495
5% on Occupancy
$18,495
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 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $244,000 |
| rent income | $837 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $109,000 |
| mortgage principal reduction | $372 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $51,000 |
| deposit interest | $702 | - | - | - | - | - | - | - | - | - | $702 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $21,000 | $40,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $409,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| remaining balance payment | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| closing cost | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | $406 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $49,000 |
| mortgage payment | $2,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $168,000 |
| total expense investment | $103,000 | $23,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $318,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$81,736 | $16,000 | $13,000 | $15,000 | $17,000 | $18,000 | $20,000 | $22,000 | $25,000 | $27,000 | $92,000 |
| cumulative roi | $20 | $44 | $60 | $74 | $87 | $100 | $111 | $123 | $134 | $145 | $898 |
Guilden
Address: Surrey, British Columbia
Price Range: $370,000 - $800,000
Avail. suites: 32
1—2 bd
392—825 SqFt