Suite number:
D1
Project:
Address:
Surrey, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1390 sqft
Occupancy Date:
Dec 2027
Price, CAD
$1,198,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.04%
Cumulative Return on Investment in Year 5
112.59%
Property Price at the End of Year 5
$1,545,000
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $89,000 | $94,000 | $98,000 | $791,000 |
| rent income | - | - | - | $49,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $387,000 |
| mortgage principal reduction | - | - | - | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $120,000 |
| deposit interest | $519 | $520 | $488 | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $63,000 | $66,000 | $69,000 | $141,000 | $142,000 | $149,000 | $157,000 | $164,000 | $172,000 | $181,000 | $1,305,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $230,000 | - | - | - | - | - | - | - | $230,000 |
| closing cost | - | - | $43,000 | - | - | - | - | - | - | - | $43,000 |
| operating expense | - | - | - | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $147,000 |
| mortgage payment | - | - | - | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $420,000 |
| total expense investment | $10,000 | - | $273,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $851,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $53,000 | $66,000 | -$203,785 | $61,000 | $62,000 | $69,000 | $76,000 | $83,000 | $90,000 | $98,000 | $454,000 |
| cumulative roi | $627 | $1,000 | $70 | $94 | $113 | $130 | $148 | $165 | $182 | $200 | $3,000 |
Vivere
Address: Surrey, British Columbia
Price Range: $565,000 - $1,199,000
Avail. suites: 17
1—3.5 bd
538—3621 SqFt