Suite number:
B2
Project:
Address:
Surrey, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1062 sqft
Occupancy Date:
Dec 2027
Price, CAD
$1,135,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.21%
Cumulative Return on Investment in Year 5
105.06%
Property Price at the End of Year 5
$1,463,000
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 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $750,000 |
| rent income | - | - | - | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $248,000 |
| mortgage principal reduction | - | - | - | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $114,000 |
| deposit interest | $519 | $520 | $488 | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $59,000 | $63,000 | $66,000 | $119,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $1,117,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $217,000 | - | - | - | - | - | - | - | $217,000 |
| closing cost | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | - | - | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $113,000 |
| mortgage payment | - | - | - | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $398,000 |
| total expense investment | $10,000 | - | $259,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $781,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $49,000 | $63,000 | -$193,550 | $47,000 | $47,000 | $53,000 | $58,000 | $65,000 | $71,000 | $78,000 | $337,000 |
| cumulative roi | $594 | $1,000 | $70 | $90 | $105 | $118 | $130 | $142 | $153 | $165 | $3,000 |
Vivere
Address: Surrey, British Columbia
Price Range: $565,000 - $1,199,000
Avail. suites: 17
1—3.5 bd
538—3621 SqFt