LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$559,900

Amson Block - 5937 144 St - b_phase_1 - Surrey, BC, V3X 1A6

MLS® # PB860-B_PHASE_1

2.0 Beds

1 Bath

577 sqft

B_Phase_1 - Amson Block by Amson Group

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 1.0
  • Floor Space (approx): 577

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

78.0%

Cumulative Market Appreciation

$154,690

Net Operating Income in Year 5

$13,632

Cash on Cash Return in Year 5

-9.6%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$111,980
Mortgage Amount $447,920
Mortgage Payment
%
$2,324

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,406
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $488
Net Operating Income $918
Debt Service
Mortgage Payment $2,324
Net Cash Flow -$1,405

Acquistion Costs

Deposit $55,990
Land Transfer Tax $9,198
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $55,990
Total Acquisition Costs $137,678

Deposit Schedule

With the Offer $10,000
Deposit @ 30 days $17,995
Deposit @ 60 days $27,995
Total Deposit $55,990
Closing Date Jan 1, 2027

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $55,990 - - - - - - - - -
Closing Costs - $81,688 - - - - - - - -
Mortgage Paydown - $1,711$7,051$7,390$7,745$8,117$8,508$8,916$9,345$9,794
Total $55,990$83,399$7,051$7,390$7,745$8,117$8,508$8,916$9,345$9,794
Cash Invested $55,990$139,389$146,441$153,831$161,577$169,694$178,202$187,119$196,465$206,260
Rental Cash Flows
Rent and other income - $4,219$17,058$17,792$18,557$19,355$20,187$21,055$21,960$22,905
Operating Expenses - -$1,464-$5,895-$6,049-$6,208-$6,371-$6,540-$6,713-$6,892-$7,077
Mortgage Payment - -$6,972-$27,888-$27,888-$27,888-$27,888-$27,888-$27,888-$27,888-$27,888
Net Cash Flow - -$4,217-$16,725-$16,146-$15,539-$14,905-$14,241-$13,547-$12,820-$12,060
Returns
Property Price Appreciation $27,995$29,394$30,864$32,407$34,028$35,729$37,515$39,391$41,361$43,429
Mortgage Paydown - $1,711$7,051$7,390$7,745$8,117$8,508$8,916$9,345$9,794
Net Cash Flow - -$4,217-$16,725-$16,146-$15,539-$14,905-$14,241-$13,547-$12,820-$12,060
Total Return $27,995$26,889$21,190$23,652$26,233$28,942$31,782$34,761$37,886$41,163
Cumulative Return $27,995$54,884$76,074$99,726$125,960$154,902$186,685$221,446$259,332$300,496
Investment Metrics
Cumulative ROI 50.0% 39.4% 51.9% 64.8% 78.0% 91.3% 104.8% 118.3% 132.0% 145.7%
Cash On Cash - -3.0% -11.4% -10.5% -9.6% -8.8% -8.0% -7.2% -6.5% -5.8%

Location of b_phase_1-5937 144 St, Surrey, BC, V3X 1A6

Demographic Information of b_phase_1-5937 144 St, Surrey, BC, V3X 1A6

Life Stage

Older Families

Employment Type

Mixed

Average Household Income

$142,679.84

Average Number of Children

1.85

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

14.99 %

High school certificate or equivalent

30.92 %

Apprenticeship trade certificate/diploma

3.95 %

College/non-university certificate

15.26 %

University certificate (below bachelor)

2.3 %

University Degree

32.58 %

Commuter

Travel To Work

By Car

86.0 %

By Public Transit

9.91 %

By Walking

1.26 %

By Bicycle

0.0 %

By Other Methods

2.83 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

1.69 %

Houses

98.31 %

Own Vs. Rent