Suite number:
D
Project:
Address:
Surrey, British Columbia
Developer:
Amson Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
813 sqft
Occupancy Date:
Jan 2027
Price, CAD
$729,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.87%
Cumulative Return on Investment in Year 5
118.88%
Property Price at the End of Year 5
$940,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,495
5% on Occupancy
$36,495
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $482,000 |
| rent income | - | - | $24,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $259,000 |
| mortgage principal reduction | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $86,000 |
| deposit interest | $3,000 | $4,000 | $566 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $44,000 | $79,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $840,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $73,000 | - | - | - | - | - | - | - | - | - | $73,000 |
| remaining balance payment | - | - | $73,000 | - | - | - | - | - | - | - | $73,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
| mortgage payment | - | - | $30,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $278,000 |
| total expense investment | $73,000 | - | $142,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $532,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,896 | $44,000 | -$63,118 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $65,000 | $309,000 |
| cumulative roi | $56 | $116 | $77 | $98 | $119 | $139 | $159 | $179 | $199 | $221 | $1,000 |
Amson Bloc
Address: Surrey, British Columbia
Price Range: $545,000 - $805,000
Avail. suites: 16
2—3 bd
577—1603 SqFt