Suite number:
A3
Project:
Address:
Surrey, British Columbia
Developer:
Genaris Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
547 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
20.70%
Cumulative Return on Investment in Year 5
93.37%
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 | - | $6,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $128,000 |
| mortgage principal reduction | - | $3,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $63,000 |
| deposit interest | $2,000 | $919 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $43,000 | $48,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $529,000 |
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 | - | $3,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $57,000 |
| mortgage payment | - | $13,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $213,000 |
| total expense investment | $37,000 | $108,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $399,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$9,627 | -$64,839 | $17,000 | $19,000 | $22,000 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $130,000 |
| cumulative roi | $74 | $48 | $65 | $80 | $93 | $106 | $117 | $129 | $140 | $151 | $1,000 |
Stowa
Address: Surrey, British Columbia
Price Range: $375,000 - $800,000
Avail. suites: 19
0—3 bd
389—1003 SqFt