Suite number:
A1
Project:
Address:
Surrey, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
605 sqft
Occupancy Date:
Dec 2027
Price, CAD
$600,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.58%
Cumulative Return on Investment in Year 5
117.84%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$30,000
5% in 180 days
$30,000
5% on Occupancy
$30,000
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | - | - | $16,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $139,000 |
| mortgage principal reduction | - | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $61,000 |
| deposit interest | $2,000 | $5,000 | $5,000 | $295 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $37,000 | $39,000 | $65,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $614,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | - | - | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| closing cost | - | - | - | $30,000 | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | - | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $64,000 |
| mortgage payment | - | - | - | $27,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $202,000 |
| total expense investment | $90,000 | - | - | $94,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $416,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$56,541 | $37,000 | $39,000 | -$29,571 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $197,000 |
| cumulative roi | $37 | $79 | $122 | $103 | $118 | $131 | $144 | $156 | $168 | $180 | $1,000 |
Vivere
Address: Surrey, British Columbia
Price Range: $500,000 - $600,000
Avail. suites: 19
1—3.5 bd
538—3621 SqFt