Suite number:
H
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
622 sqft
Occupancy Date:
Sep 2026
Price, CAD
$519,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.28%
Cumulative Return on Investment in Year 5
108.33%
Property Price at the End of Year 5
$670,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$25,995
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 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $343,000 |
| rent income | - | $7,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $212,000 |
| mortgage principal reduction | - | $2,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $64,000 |
| deposit interest | $1,000 | $826 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $44,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $81,000 | $627,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | - | - | - | - | - | - | - | - | - | $26,000 |
| remaining balance payment | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $2,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $65,000 |
| mortgage payment | - | $9,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $217,000 |
| total expense investment | $26,000 | $119,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $416,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$75,340 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $43,000 | $47,000 | $211,000 |
| cumulative roi | $109 | $48 | $69 | $89 | $108 | $127 | $146 | $165 | $185 | $207 | $1,000 |
Guilden
Address: Surrey, British Columbia
Price Range: $400,000 - $800,000
Avail. suites: 10
1—2 bd
403—825 SqFt