Suite number:
A1A
Project:
Address:
Surrey, British Columbia
Developer:
Genaris Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
680 sqft
Occupancy Date:
Dec 2025
Price, CAD
$589,900
Available
ROI
16,00%
Monthly Expenses
- condo fees— $354
- property taxes— $147
- property management— $102
- repairs and maintenance— $51
Total: $654
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.61%
Cumulative Return on Investment in Year 5
98.27%
Property Price at the End of Year 5
$760,000
Deposit Schedule
$2.5 at Signing
Total up to 2.5% in 60 days
$14,748
2.5% in 120 days
$14,748
2.5% on Occupancy
$14,748
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | $2,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $216,000 |
| mortgage principal reduction | $594 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $81,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $65,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $693,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| remaining balance payment | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| closing cost | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | $654 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $79,000 |
| mortgage payment | $2,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $268,000 |
| total expense investment | $152,000 | $37,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $496,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$117,510 | $27,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $196,000 |
| cumulative roi | $22 | $47 | $66 | $83 | $98 | $113 | $128 | $142 | $157 | $172 | $1,000 |
Stowa
Address: Surrey, British Columbia
Price Range: $375,000 - $745,000
Avail. suites: 18
0—3 bd
389—1003 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.