Suite number:
H
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
622 sqft
Occupancy Date:
Sep 2026
Price, CAD
$500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.86%
Cumulative Return on Investment in Year 5
116.21%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$50,000
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | $4,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $208,000 |
| mortgage principal reduction | - | $1,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $62,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $39,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $610,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| closing cost | - | $28,000 | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $1,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $65,000 |
| mortgage payment | - | $4,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $199,000 |
| total expense investment | $50,000 | $83,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $392,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$21,691 | -$44,166 | $26,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $43,000 | $46,000 | $218,000 |
| cumulative roi | $57 | $51 | $74 | $95 | $116 | $137 | $158 | $179 | $202 | $225 | $1,000 |
Guilden
Address: Surrey, British Columbia
Price Range: $400,000 - $800,000
Avail. suites: 10
1—2 bd
403—825 SqFt