Suite number:
A
Project:
Address:
Surrey, British Columbia
Developer:
Anthem
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
438 sqft
Occupancy Date:
Mar 2026
Price, CAD
$429,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.10%
Cumulative Return on Investment in Year 5
86.33%
Property Price at the End of Year 5
$554,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$21,495
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 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $284,000 |
| rent income | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $79,000 |
| mortgage principal reduction | - | $4,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $57,000 |
| deposit interest | $1,000 | $344 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $23,000 | $38,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $426,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $21,000 | - | - | - | - | - | - | - | - | - | $21,000 |
| remaining balance payment | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| closing cost | - | $27,000 | - | - | - | - | - | - | - | - | $27,000 |
| operating expense | - | $3,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $50,000 |
| mortgage payment | - | $14,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $181,000 |
| total expense investment | $21,000 | $108,000 | $26,000 | $26,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $344,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$70,806 | $12,000 | $14,000 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $26,000 | $82,000 |
| cumulative roi | $109 | $46 | $62 | $75 | $86 | $97 | $106 | $115 | $124 | $132 | $952 |
Georgetown Two - Tower
Address: Surrey, British Columbia
Price Range: $430,000 - $720,000
Avail. suites: 12
0—2 bd
438—905 SqFt