Suite number:
B3
Project:
Address:
Surrey, British Columbia
Developer:
Genaris Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
965 sqft
Occupancy Date:
Dec 2026
Price, CAD
$744,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.69%
Cumulative Return on Investment in Year 5
114.81%
Property Price at the End of Year 5
$960,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 60 days
$18,623
2.5% in 120 days
$18,623
2.5% on Occupancy
$18,623
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 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $492,000 |
| rent income | - | $17,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $337,000 |
| mortgage principal reduction | - | $5,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $94,000 |
| deposit interest | $3,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $42,000 | $69,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $120,000 | $932,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| remaining balance payment | - | $93,000 | - | - | - | - | - | - | - | - | $93,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $6,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $106,000 |
| mortgage payment | - | $19,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $317,000 |
| total expense investment | $56,000 | $152,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $607,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,345 | -$83,348 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $64,000 | $70,000 | $326,000 |
| cumulative roi | $74 | $50 | $73 | $94 | $115 | $135 | $156 | $178 | $201 | $226 | $1,000 |
Stowa
Address: Surrey, British Columbia
Price Range: $375,000 - $800,000
Avail. suites: 19
0—3 bd
389—1003 SqFt