Suite number:
A3
Project:
Address:
Vancouver, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
509 sqft
Occupancy Date:
Jun 2026
Price, CAD
$998,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.95%
Cumulative Return on Investment in Year 5
93.90%
Property Price at the End of Year 5
$1,287,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$49,945
5% in 90 days
$49,945
5% on Occupancy
$49,945
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 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $659,000 |
| rent income | - | $6,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $152,000 |
| mortgage principal reduction | - | $5,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $129,000 |
| deposit interest | $6,000 | $4,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $58,000 | $75,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $955,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $150,000 | - | - | - | - | - | - | - | - | - | $150,000 |
| remaining balance payment | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $4,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $99,000 |
| mortgage payment | - | $20,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $409,000 |
| total expense investment | $150,000 | $113,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $746,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$92,194 | -$37,122 | $27,000 | $31,000 | $35,000 | $39,000 | $44,000 | $49,000 | $54,000 | $59,000 | $209,000 |
| cumulative roi | $38 | $52 | $69 | $82 | $94 | $104 | $113 | $122 | $130 | $138 | $944 |
Italia
Address: Vancouver, British Columbia
Price Range: $899,000 - $2,571,000
Avail. suites: 27
1.5—3.5 bd
471—2162 SqFt