Suite number:
A4
Project:
Address:
Surrey, British Columbia
Developer:
Genaris Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
556 sqft
Occupancy Date:
Dec 2025
Price, CAD
$499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.71%
Cumulative Return on Investment in Year 5
90.00%
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 | $1,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $141,000 |
| mortgage principal reduction | $503 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $68,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $52,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $546,000 |
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 | $514 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $62,000 |
| mortgage payment | $2,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $227,000 |
| total expense investment | $132,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $418,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$102,837 | $20,000 | $18,000 | $20,000 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $36,000 | $128,000 |
| cumulative roi | $22 | $46 | $62 | $77 | $90 | $102 | $114 | $125 | $137 | $148 | $922 |
Stowa
Address: Surrey, British Columbia
Price Range: $375,000 - $745,000
Avail. suites: 18
0—3 bd
389—1003 SqFt