Suite number:
B1
Project:
Address:
Vancouver, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
753 sqft
Occupancy Date:
Jun 2026
Price, CAD
$1,668,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.80%
Cumulative Return on Investment in Year 5
92.77%
Property Price at the End of Year 5
$2,150,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$83,445
5% in 90 days
$83,445
5% on Occupancy
$83,445
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 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $1,101,000 |
| rent income | - | $8,000 | $20,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $26,000 | $27,000 | $193,000 |
| mortgage principal reduction | - | $9,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $215,000 |
| deposit interest | $10,000 | $7,000 | - | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $121,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $176,000 | $184,000 | $194,000 | $1,532,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $250,000 | - | - | - | - | - | - | - | - | - | $250,000 |
| remaining balance payment | - | $83,000 | - | - | - | - | - | - | - | - | $83,000 |
| closing cost | - | $51,000 | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | $7,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $150,000 |
| mortgage payment | - | $34,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $683,000 |
| total expense investment | $250,000 | $175,000 | $97,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $1,218,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$154,032 | -$54,612 | $41,000 | $47,000 | $54,000 | $61,000 | $68,000 | $76,000 | $84,000 | $93,000 | $314,000 |
| cumulative roi | $38 | $53 | $69 | $82 | $93 | $102 | $111 | $119 | $126 | $134 | $927 |
Italia
Address: Vancouver, British Columbia
Price Range: $899,000 - $2,571,000
Avail. suites: 27
1.5—3.5 bd
471—2162 SqFt