Suite number:
B5 - PHASE 2 (jr)
Project:
Address:
Surrey, British Columbia
Developer:
Amson Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
712 sqft
Occupancy Date:
Jan 2027
Price, CAD
$558,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.09%
Cumulative Return on Investment in Year 5
103.84%
Property Price at the End of Year 5
$720,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,945
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 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $369,000 |
| rent income | - | $16,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $216,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $73,000 |
| deposit interest | $1,000 | $334 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $57,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $664,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| remaining balance payment | - | $84,000 | - | - | - | - | - | - | - | - | $84,000 |
| closing cost | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $66,000 |
| mortgage payment | - | $21,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $245,000 |
| total expense investment | $28,000 | $141,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $453,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$83,972 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $48,000 | $211,000 |
| cumulative roi | $108 | $48 | $68 | $86 | $104 | $121 | $138 | $155 | $173 | $191 | $1,000 |
Amson Block
Address: Surrey, British Columbia
Price Range: $470,000 - $805,000
Avail. suites: 46
2—3 bd
577—1603 SqFt