Suite number:
B - BUILDING 1
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
403 sqft
Occupancy Date:
Sep 2026
Price, CAD
$369,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.40%
Cumulative Return on Investment in Year 5
88.57%
Property Price at the End of Year 5
$477,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$18,495
5% on Occupancy
$18,495
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 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $244,000 |
| rent income | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $98,000 |
| mortgage principal reduction | - | $3,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $48,000 |
| deposit interest | $970 | $394 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $20,000 | $36,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $397,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| remaining balance payment | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | $27,000 | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | - | $3,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $44,000 |
| mortgage payment | - | $14,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $162,000 |
| total expense investment | $37,000 | $81,000 | $23,000 | $23,000 | $23,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $307,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,840 | -$45,157 | $13,000 | $14,000 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $26,000 | $89,000 |
| cumulative roi | $54 | $45 | $62 | $76 | $89 | $100 | $112 | $123 | $134 | $144 | $938 |
Guilden
Address: Surrey, British Columbia
Price Range: $370,000 - $800,000
Avail. suites: 32
1—2 bd
392—825 SqFt