Suite number:
B10
Project:
Address:
Surrey, British Columbia
Developer:
Amson Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1318 sqft
Occupancy Date:
Jan 2027
Price, CAD
$644,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.01%
Cumulative Return on Investment in Year 5
137.56%
Property Price at the End of Year 5
$831,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$32,245
5% on Occupancy
$32,245
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | - | - | $32,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $350,000 |
| mortgage principal reduction | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $76,000 |
| deposit interest | $3,000 | $3,000 | $500 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $39,000 | $82,000 | $88,000 | $92,000 | $96,000 | $101,000 | $105,000 | $110,000 | $116,000 | $864,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| remaining balance payment | - | - | $64,000 | - | - | - | - | - | - | - | $64,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $101,000 |
| mortgage payment | - | - | $26,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $246,000 |
| total expense investment | $64,000 | - | $131,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $46,000 | $506,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,172 | $39,000 | -$49,471 | $44,000 | $48,000 | $52,000 | $56,000 | $61,000 | $65,000 | $70,000 | $358,000 |
| cumulative roi | $56 | $116 | $80 | $108 | $138 | $170 | $204 | $240 | $277 | $319 | $2,000 |
Amson Bloc
Address: Surrey, British Columbia
Price Range: $545,000 - $805,000
Avail. suites: 16
2—3 bd
577—1603 SqFt