Suite number:
C2
Project:
Address:
Vancouver, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
885 sqft
Occupancy Date:
Jun 2026
Price, CAD
$1,300,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.83%
Cumulative Return on Investment in Year 5
97.94%
Property Price at the End of Year 5
$1,675,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$65,000
5% in 90 days
$65,000
5% on Occupancy
$65,000
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $858,000 |
| rent income | - | $21,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $317,000 |
| mortgage principal reduction | - | $11,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $168,000 |
| deposit interest | $8,000 | $3,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $110,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $172,000 | $1,358,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $195,000 | - | - | - | - | - | - | - | - | - | $195,000 |
| remaining balance payment | - | $65,000 | - | - | - | - | - | - | - | - | $65,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $9,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $134,000 |
| mortgage payment | - | $43,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $564,000 |
| total expense investment | $195,000 | $163,000 | $79,000 | $80,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $1,003,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$120,025 | -$52,885 | $44,000 | $49,000 | $55,000 | $62,000 | $68,000 | $75,000 | $83,000 | $91,000 | $355,000 |
| cumulative roi | $38 | $51 | $69 | $84 | $98 | $110 | $122 | $133 | $144 | $155 | $1,000 |
Italia
Address: Vancouver, British Columbia
Price Range: $800,000 - $2,800,000
Avail. suites: 27
1.5—3.5 bd
471—2162 SqFt