Suite number:
A1
Project:
Address:
Surrey, British Columbia
Developer:
Anthem
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
461 sqft
Occupancy Date:
Mar 2026
Price, CAD
$442,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.53%
Cumulative Return on Investment in Year 5
83.95%
Property Price at the End of Year 5
$571,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$22,145
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 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $292,000 |
| rent income | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $84,000 |
| mortgage principal reduction | - | $4,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $58,000 |
| deposit interest | $1,000 | $211 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $24,000 | $40,000 | $40,000 | $41,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $440,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $22,000 | - | - | - | - | - | - | - | - | - | $22,000 |
| remaining balance payment | - | $66,000 | - | - | - | - | - | - | - | - | $66,000 |
| closing cost | - | $28,000 | - | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | $4,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $51,000 |
| mortgage payment | - | $17,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $194,000 |
| total expense investment | $22,000 | $115,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $29,000 | $363,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$75,894 | $12,000 | $14,000 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $27,000 | $78,000 |
| cumulative roi | $109 | $45 | $60 | $73 | $84 | $94 | $103 | $112 | $121 | $129 | $931 |
Georgetown Two - Tower
Address: Surrey, British Columbia
Price Range: $443,000 - $725,000
Avail. suites: 12
0—2 bd
438—905 SqFt