Suite number:
B10 - PHASE 1
Project:
Address:
Surrey, British Columbia
Developer:
Amson Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1318 sqft
Occupancy Date:
Jan 2027
Price, CAD
$654,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.72%
Cumulative Return on Investment in Year 5
132.72%
Property Price at the End of Year 5
$844,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$32,745
5% on Occupancy
$32,745
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $432,000 |
| rent income | - | $3,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $364,000 |
| mortgage principal reduction | - | $659 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $78,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $37,000 | $43,000 | $89,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $117,000 | $885,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| remaining balance payment | - | $65,000 | - | - | - | - | - | - | - | - | $65,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $961 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $102,000 |
| mortgage payment | - | $3,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $265,000 |
| total expense investment | $65,000 | $102,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $531,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,533 | -$59,047 | $45,000 | $44,000 | $48,000 | $52,000 | $56,000 | $61,000 | $65,000 | $70,000 | $354,000 |
| cumulative roi | $56 | $48 | $78 | $105 | $133 | $163 | $195 | $230 | $266 | $303 | $2,000 |
Amson Block
Address: Surrey, British Columbia
Price Range: $545,000 - $805,000
Avail. suites: 42
2—3 bd
577—1603 SqFt