Suite number:
B2 - PHASE 2 (jr)
Project:
Address:
Surrey, British Columbia
Developer:
Amson Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
706 sqft
Occupancy Date:
Jan 2027
Price, CAD
$548,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.69%
Cumulative Return on Investment in Year 5
106.96%
Property Price at the End of Year 5
$707,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,420
5% on Occupancy
$27,420
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $362,000 |
| rent income | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $207,000 |
| mortgage principal reduction | - | $3,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $69,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $31,000 | $50,000 | $60,000 | $62,000 | $66,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $647,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| remaining balance payment | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $63,000 |
| mortgage payment | - | $14,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $233,000 |
| total expense investment | $55,000 | $102,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $437,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,779 | -$52,551 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $44,000 | $47,000 | $210,000 |
| cumulative roi | $57 | $50 | $70 | $89 | $107 | $124 | $142 | $159 | $177 | $195 | $1,000 |
Amson Block
Address: Surrey, British Columbia
Price Range: $545,000 - $805,000
Avail. suites: 37
2—3 bd
577—1603 SqFt