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
$548,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.49%
Cumulative Return on Investment in Year 5
143.35%
Property Price at the End of Year 5
$707,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,445
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 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $362,000 |
| rent income | - | $29,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $400,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $72,000 |
| deposit interest | $1,000 | $328 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $69,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $840,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| remaining balance payment | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $8,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $108,000 |
| mortgage payment | - | $21,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $241,000 |
| total expense investment | $27,000 | $142,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $489,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$72,525 | $39,000 | $43,000 | $46,000 | $50,000 | $54,000 | $58,000 | $63,000 | $67,000 | $351,000 |
| cumulative roi | $108 | $51 | $79 | $110 | $143 | $180 | $219 | $261 | $306 | $354 | $2,000 |
Amson Block
Address: Surrey, British Columbia
Price Range: $470,000 - $805,000
Avail. suites: 46
2—3 bd
577—1603 SqFt