Suite number:
M
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
815 sqft
Occupancy Date:
Sep 2026
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.80%
Cumulative Return on Investment in Year 5
100.74%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$40,000
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | $8,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $233,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $99,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $61,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $868,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | $120,000 | - | - | - | - | - | - | - | - | $120,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $3,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $85,000 |
| mortgage payment | - | $13,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $334,000 |
| total expense investment | $40,000 | $172,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $614,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$110,739 | $31,000 | $35,000 | $38,000 | $42,000 | $47,000 | $51,000 | $56,000 | $61,000 | $254,000 |
| cumulative roi | $109 | $49 | $68 | $85 | $101 | $115 | $129 | $142 | $156 | $169 | $1,000 |
Guilden
Address: Surrey, British Columbia
Price Range: $400,000 - $800,000
Avail. suites: 10
1—2 bd
403—825 SqFt