Suite number:
B1
Project:
Address:
Vancouver, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
753 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
19.28%
Cumulative Return on Investment in Year 5
86.83%
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 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $858,000 |
| rent income | $2,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $211,000 |
| mortgage principal reduction | $1,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $178,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $81,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $158,000 | $1,258,000 |
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 | $992 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $119,000 |
| mortgage payment | $5,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $591,000 |
| total expense investment | $312,000 | $77,000 | $77,000 | $78,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $1,015,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$230,430 | $30,000 | $35,000 | $40,000 | $46,000 | $52,000 | $58,000 | $64,000 | $71,000 | $78,000 | $243,000 |
| cumulative roi | $27 | $47 | $63 | $76 | $87 | $97 | $106 | $115 | $124 | $132 | $872 |
Italia
Address: Vancouver, British Columbia
Price Range: $800,000 - $2,800,000
Avail. suites: 27
1.5—3.5 bd
471—2162 SqFt