Suite number:
B
Project:
Address:
Surrey, British Columbia
Developer:
Amson Group
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
577 sqft
Occupancy Date:
Jan 2027
Price, CAD
$544,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.44%
Cumulative Return on Investment in Year 5
108.87%
Property Price at the End of Year 5
$702,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,245
5% on Occupancy
$27,245
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 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $45,000 | $360,000 |
| rent income | - | - | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $153,000 |
| mortgage principal reduction | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $65,000 |
| deposit interest | $2,000 | $3,000 | $422 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $33,000 | $57,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $588,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| remaining balance payment | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| closing cost | - | - | $29,000 | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $51,000 |
| mortgage payment | - | - | $22,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $208,000 |
| total expense investment | $54,000 | - | $110,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $397,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,790 | $33,000 | -$53,650 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $43,000 | $192,000 |
| cumulative roi | $56 | $116 | $74 | $92 | $109 | $125 | $140 | $154 | $169 | $184 | $1,000 |
Amson Bloc
Address: Surrey, British Columbia
Price Range: $545,000 - $805,000
Avail. suites: 16
2—3 bd
577—1603 SqFt