Suite number:
D - BUILDING 2
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
493 sqft
Occupancy Date:
Sep 2026
Price, CAD
$409,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.41%
Cumulative Return on Investment in Year 5
88.81%
Property Price at the End of Year 5
$528,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$20,495
5% on Occupancy
$20,495
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 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $271,000 |
| rent income | $961 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $125,000 |
| mortgage principal reduction | $413 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $56,000 |
| deposit interest | $778 | - | - | - | - | - | - | - | - | - | $778 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $23,000 | $44,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $457,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| remaining balance payment | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| closing cost | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $462 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $55,000 |
| mortgage payment | $2,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $186,000 |
| total expense investment | $112,000 | $26,000 | $26,000 | $26,000 | $26,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $352,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$88,445 | $18,000 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $25,000 | $28,000 | $30,000 | $106,000 |
| cumulative roi | $20 | $45 | $61 | $76 | $89 | $101 | $113 | $125 | $136 | $148 | $914 |
Guilden
Address: Surrey, British Columbia
Price Range: $370,000 - $800,000
Avail. suites: 32
1—2 bd
392—825 SqFt