Suite number:
C
Project:
Address:
Surrey, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
601 sqft
Occupancy Date:
Mar 2026
Price, CAD
$597,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.19%
Cumulative Return on Investment in Year 5
103.85%
Property Price at the End of Year 5
$770,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$29,895
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 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $395,000 |
| rent income | - | $14,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $216,000 |
| mortgage principal reduction | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $80,000 |
| deposit interest | $2,000 | $478 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $57,000 | $64,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $698,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| remaining balance payment | - | $90,000 | - | - | - | - | - | - | - | - | $90,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $79,000 |
| mortgage payment | - | $19,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $252,000 |
| total expense investment | $30,000 | $144,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $481,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$87,060 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $42,000 | $46,000 | $50,000 | $217,000 |
| cumulative roi | $109 | $48 | $69 | $87 | $104 | $120 | $136 | $152 | $168 | $184 | $1,000 |
Georgetown Two - Tower
Address: Surrey, British Columbia
Price Range: $430,000 - $720,000
Avail. suites: 12
0—2 bd
438—905 SqFt