Suite number:
D
Project:
Address:
Surrey, British Columbia
Developer:
Anthem
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
879 sqft
Occupancy Date:
Jan 2026
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.09%
Cumulative Return on Investment in Year 5
96.63%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$5 at Signing
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | $17,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $300,000 |
| mortgage principal reduction | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $103,000 |
| deposit interest | $478 | - | - | - | - | - | - | - | - | - | $478 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $65,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $871,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| remaining balance payment | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | $8,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $121,000 |
| mortgage payment | $23,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $339,000 |
| total expense investment | $204,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $634,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$139,793 | $27,000 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $50,000 | $54,000 | $59,000 | $238,000 |
| cumulative roi | $26 | $46 | $64 | $81 | $97 | $112 | $127 | $142 | $157 | $172 | $1,000 |
Georgetown Two
Address: Surrey, British Columbia
Price Range: $300,000 - $700,000
Avail. suites: 12
0—2 bd
438—905 SqFt