Suite number:
C2
Project:
Address:
Surrey, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
699 sqft
Occupancy Date:
Feb 2026
Price, CAD
$629,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.85%
Cumulative Return on Investment in Year 5
103.33%
Property Price at the End of Year 5
$812,000
Deposit Schedule
Total up to 5% in 7 days
$31,495
5% on Occupancy
$31,495
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 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $416,000 |
| rent income | - | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $212,000 |
| mortgage principal reduction | - | $6,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $85,000 |
| deposit interest | $3,000 | $761 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $62,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $722,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| remaining balance payment | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $79,000 |
| mortgage payment | - | $23,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $268,000 |
| total expense investment | $63,000 | $123,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $504,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,126 | -$60,934 | $27,000 | $30,000 | $33,000 | $36,000 | $40,000 | $43,000 | $47,000 | $51,000 | $218,000 |
| cumulative roi | $57 | $50 | $70 | $87 | $103 | $119 | $134 | $148 | $163 | $178 | $1,000 |
Gabriel Condos
Address: Surrey, British Columbia
Price Range: $630,000 - $975,000
Avail. suites: 10
2—3.5 bd
699—1149 SqFt