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
$469,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.02%
Cumulative Return on Investment in Year 5
108.58%
Property Price at the End of Year 5
$605,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$23,495
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 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $39,000 | $310,000 |
| rent income | - | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $214,000 |
| mortgage principal reduction | - | $4,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $61,000 |
| deposit interest | $1,000 | $281 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $25,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $592,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $23,000 | - | - | - | - | - | - | - | - | - | $23,000 |
| remaining balance payment | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $63,000 |
| mortgage payment | - | $18,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $206,000 |
| total expense investment | $23,000 | $122,000 | $30,000 | $30,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $392,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$71,138 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $44,000 | $200,000 |
| cumulative roi | $108 | $48 | $69 | $89 | $109 | $128 | $149 | $169 | $192 | $215 | $1,000 |
Amson Block
Address: Surrey, British Columbia
Price Range: $470,000 - $805,000
Avail. suites: 46
2—3 bd
577—1603 SqFt