Suite number:
208 - B2
Project:
Address:
White Rock, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1490 sqft
Occupancy Date:
Dec 2024
Price, CAD
$1,288,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.91%
Cumulative Return on Investment in Year 5
146.63%
Property Price at the End of Year 5
$1,660,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$64,445
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 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $106,000 | $851,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $201,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $89,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $1,056,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $645,000 |
| total expense investment | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $645,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $25,000 | $23,000 | $27,000 | $32,000 | $37,000 | $42,000 | $48,000 | $53,000 | $59,000 | $66,000 | $411,000 |
| cumulative roi | $150 | $142 | $142 | $144 | $147 | $150 | $153 | $157 | $161 | $165 | $2,000 |
Monaco
Address: White Rock, British Columbia
Price Range: $810,000 - $1,289,000
Avail. suites: 2
2—3 bd
830—2215 SqFt