Suite number:
B1
Project:
Address:
Surrey, British Columbia
Developer:
Amson Group
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
649 sqft
Occupancy Date:
Jan 2027
Price, CAD
$579,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.89%
Cumulative Return on Investment in Year 5
110.71%
Property Price at the End of Year 5
$747,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$28,995
5% on Occupancy
$28,995
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 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $383,000 |
| rent income | - | - | $16,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $173,000 |
| mortgage principal reduction | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $69,000 |
| deposit interest | $3,000 | $3,000 | $450 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $35,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $635,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | - | - | - | - | - | - | - | - | - | $58,000 |
| remaining balance payment | - | - | $58,000 | - | - | - | - | - | - | - | $58,000 |
| closing cost | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $57,000 |
| mortgage payment | - | - | $24,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $221,000 |
| total expense investment | $58,000 | - | $116,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $423,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,324 | $35,000 | -$55,620 | $28,000 | $31,000 | $33,000 | $37,000 | $40,000 | $43,000 | $47,000 | $212,000 |
| cumulative roi | $56 | $116 | $74 | $93 | $111 | $127 | $143 | $159 | $174 | $190 | $1,000 |
Amson Bloc
Address: Surrey, British Columbia
Price Range: $545,000 - $805,000
Avail. suites: 16
2—3 bd
577—1603 SqFt