Suite number:
A3
Project:
Address:
Surrey, British Columbia
Developer:
Genaris Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
547 sqft
Occupancy Date:
Dec 2024
Price, CAD
$499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.87%
Cumulative Return on Investment in Year 5
87.76%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$2.5 at Signing
Total up to 7.5% in 360 days
$37,493
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 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $154,000 |
| mortgage principal reduction | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $79,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $49,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $568,000 |
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 | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $70,000 |
| mortgage payment | $22,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $241,000 |
| total expense investment | $156,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $439,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$107,298 | $17,000 | $19,000 | $21,000 | $23,000 | $26,000 | $28,000 | $31,000 | $34,000 | $37,000 | $129,000 |
| cumulative roi | $26 | $44 | $60 | $75 | $88 | $100 | $112 | $123 | $135 | $146 | $909 |
Stowa
Address: Surrey, British Columbia
Price Range: $370,000 - $745,000
Avail. suites: 20
0—3 bd
389—1003 SqFt