Suite number:

C2

Address:
Surrey, British Columbia
Developer:
Whitetail Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
699 sqft
Occupancy Date:
Feb 2026
Price, CAD
$629,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.35%

Cumulative Return on Investment in Year 5

97.48%

Property Price at the End of Year 5

$812,000

Deposit Schedule
Total up to 5% in 7 days
$31,495
5% on Occupancy
$31,495
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$33,000$34,000$36,000$38,000$40,000$42,000$44,000$47,000$49,000$52,000$416,000
rent income$5,000$21,000$22,000$22,000$23,000$24,000$26,000$27,000$28,000$29,000$227,000
mortgage principal reduction$2,000$8,000$8,000$9,000$9,000$10,000$10,000$10,000$11,000$11,000$88,000
deposit interest$2,000---------$2,000
gst hst rebate$5,000---------$5,000
total income return$47,000$63,000$66,000$69,000$73,000$76,000$80,000$84,000$88,000$92,000$738,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$63,000---------$63,000
remaining balance payment$63,000---------$63,000
closing cost$32,000---------$32,000
operating expense$2,000$8,000$8,000$8,000$9,000$9,000$9,000$9,000$9,000$10,000$81,000
mortgage payment$8,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$292,000
total expense investment$168,000$40,000$40,000$40,000$40,000$40,000$41,000$41,000$41,000$41,000$531,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$121,061$23,000$26,000$29,000$32,000$36,000$39,000$43,000$47,000$51,000$206,000
cumulative roi$26$47$66$82$97$112$127$141$155$170$1,000
Gabriel Condos
Address: Surrey, British Columbia
Price Range: $630,000 - $975,000
Avail. suites: 10
2—3.5 bd
699—1149 SqFt