Suite number:
E - BUILDING 2
Project:
Address:
Surrey, British Columbia
Developer:
RDG Management Ltd
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
564 sqft
Occupancy Date:
Sep 2026
Price, CAD
$399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.24%
Cumulative Return on Investment in Year 5
110.35%
Property Price at the End of Year 5
$515,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$19,995
5% on Occupancy
$19,995
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 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $264,000 |
| rent income | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $204,000 |
| mortgage principal reduction | - | $4,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $52,000 |
| deposit interest | $1,000 | $426 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $22,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $527,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | $27,000 | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $65,000 |
| mortgage payment | - | $15,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $20,000 | $175,000 |
| total expense investment | $40,000 | $88,000 | $27,000 | $27,000 | $27,000 | $27,000 | $28,000 | $28,000 | $28,000 | $28,000 | $348,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,206 | -$41,819 | $22,000 | $24,000 | $26,000 | $28,000 | $31,000 | $33,000 | $36,000 | $39,000 | $179,000 |
| cumulative roi | $54 | $48 | $69 | $90 | $110 | $131 | $153 | $176 | $201 | $228 | $1,000 |
Guilden
Address: Surrey, British Columbia
Price Range: $370,000 - $800,000
Avail. suites: 32
1—2 bd
392—825 SqFt