Suite number:
B5
Project:
Address:
Surrey, British Columbia
Developer:
Genaris Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1003 sqft
Occupancy Date:
Dec 2026
Price, CAD
$624,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.19%
Cumulative Return on Investment in Year 5
112.95%
Property Price at the End of Year 5
$805,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 60 days
$15,623
2.5% in 120 days
$15,623
2.5% on Occupancy
$15,623
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 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $412,000 |
| rent income | - | $15,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $294,000 |
| mortgage principal reduction | - | $4,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $79,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $59,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $794,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| remaining balance payment | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $101,000 |
| mortgage payment | - | $16,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $266,000 |
| total expense investment | $47,000 | $131,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $524,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$12,034 | -$72,369 | $32,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $58,000 | $270,000 |
| cumulative roi | $74 | $50 | $72 | $93 | $113 | $133 | $154 | $175 | $198 | $222 | $1,000 |
Stowa
Address: Surrey, British Columbia
Price Range: $375,000 - $800,000
Avail. suites: 19
0—3 bd
389—1003 SqFt