Suite number:
D
Project:
Address:
Surrey, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
879 sqft
Occupancy Date:
Mar 2026
Price, CAD
$719,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.24%
Cumulative Return on Investment in Year 5
103.67%
Property Price at the End of Year 5
$927,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$35,995
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 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $475,000 |
| rent income | - | $17,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $263,000 |
| mortgage principal reduction | - | $6,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $96,000 |
| deposit interest | $2,000 | $576 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $68,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $842,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| remaining balance payment | - | $108,000 | - | - | - | - | - | - | - | - | $108,000 |
| closing cost | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $107,000 |
| mortgage payment | - | $23,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $303,000 |
| total expense investment | $36,000 | $171,000 | $46,000 | $46,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $586,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$102,730 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $59,000 | $256,000 |
| cumulative roi | $109 | $49 | $69 | $87 | $104 | $120 | $135 | $150 | $166 | $182 | $1,000 |
Georgetown Two - Tower
Address: Surrey, British Columbia
Price Range: $430,000 - $720,000
Avail. suites: 12
0—2 bd
438—905 SqFt