Suite number:
A - BUILDING 1
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
606 sqft
Occupancy Date:
Sep 2026
Price, CAD
$539,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.34%
Cumulative Return on Investment in Year 5
91.75%
Property Price at the End of Year 5
$696,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$26,995
5% on Occupancy
$26,995
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 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $356,000 |
| rent income | - | $11,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $147,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $71,000 |
| deposit interest | $1,000 | $576 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $51,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $581,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| remaining balance payment | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $66,000 |
| mortgage payment | - | $20,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $237,000 |
| total expense investment | $54,000 | $110,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $441,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,580 | -$59,052 | $19,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $140,000 |
| cumulative roi | $54 | $46 | $64 | $78 | $92 | $104 | $116 | $127 | $138 | $149 | $969 |
Guilden
Address: Surrey, British Columbia
Price Range: $370,000 - $800,000
Avail. suites: 32
1—2 bd
392—825 SqFt