Suite number:
A2
Project:
Address:
Surrey, British Columbia
Developer:
Genaris Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
673 sqft
Occupancy Date:
Dec 2026
Price, CAD
$499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.91%
Cumulative Return on Investment in Year 5
94.99%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 60 days
$12,498
2.5% in 120 days
$12,498
2.5% on Occupancy
$12,498
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | $13,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $165,000 |
| mortgage principal reduction | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $66,000 |
| deposit interest | $2,000 | $275 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $51,000 | $51,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $568,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| remaining balance payment | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| closing cost | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $69,000 |
| mortgage payment | - | $21,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $221,000 |
| total expense investment | $37,000 | $119,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $420,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$9,625 | -$67,945 | $19,000 | $22,000 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $38,000 | $148,000 |
| cumulative roi | $74 | $47 | $65 | $81 | $95 | $109 | $122 | $135 | $147 | $160 | $1,000 |
Stowa
Address: Surrey, British Columbia
Price Range: $375,000 - $800,000
Avail. suites: 19
0—3 bd
389—1003 SqFt