Suite number:
A4
Project:
Address:
Surrey, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
812 sqft
Occupancy Date:
Dec 2027
Price, CAD
$638,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.19%
Cumulative Return on Investment in Year 5
106.46%
Property Price at the End of Year 5
$823,000
Deposit Schedule
$10,000 at Signing
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $422,000 |
| rent income | - | - | - | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $189,000 |
| mortgage principal reduction | - | - | - | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $64,000 |
| deposit interest | $519 | $520 | $488 | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $34,000 | $35,000 | $37,000 | $75,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $681,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $81,000 |
| mortgage payment | - | - | - | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $224,000 |
| total expense investment | $10,000 | - | $150,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $465,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $24,000 | $35,000 | -$112,807 | $32,000 | $31,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $216,000 |
| cumulative roi | $336 | $691 | $67 | $90 | $106 | $122 | $137 | $151 | $166 | $180 | $2,000 |
Vivere
Address: Surrey, British Columbia
Price Range: $565,000 - $1,199,000
Avail. suites: 17
1—3.5 bd
538—3621 SqFt