Suite number:
E4.1
Project:
Address:
Surrey, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1037 sqft
Occupancy Date:
Feb 2026
Price, CAD
$924,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.47%
Cumulative Return on Investment in Year 5
106.74%
Property Price at the End of Year 5
$1,192,000
Deposit Schedule
Total up to 5% in 7 days
$46,245
5% on Occupancy
$46,245
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 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $611,000 |
| rent income | $15,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $410,000 |
| mortgage principal reduction | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $132,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $125,000 | $132,000 | $138,000 | $145,000 | $1,160,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| remaining balance payment | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | $5,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $129,000 |
| mortgage payment | $19,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $436,000 |
| total expense investment | $247,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $788,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$172,220 | $40,000 | $45,000 | $50,000 | $54,000 | $60,000 | $65,000 | $71,000 | $77,000 | $83,000 | $372,000 |
| cumulative roi | $26 | $49 | $69 | $88 | $107 | $125 | $143 | $161 | $180 | $201 | $1,000 |
Gabriel Condos
Address: Surrey, British Columbia
Price Range: $550,000 - $975,000
Avail. suites: 11
2—3.5 bd
699—1149 SqFt