Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Solterra Group of Companies
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
796 sqft
Occupancy Date:
Jun 2026
Price, CAD
$1,530,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.32%
Cumulative Return on Investment in Year 5
95.08%
Property Price at the End of Year 5
$1,972,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$76,545
5% in 90 days
$76,545
5% on Occupancy
$76,545
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 | $79,000 | $84,000 | $88,000 | $93,000 | $97,000 | $103,000 | $108,000 | $114,000 | $119,000 | $126,000 | $1,010,000 |
| rent income | - | $10,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $238,000 |
| mortgage principal reduction | - | $8,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $198,000 |
| deposit interest | $9,000 | $6,000 | - | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $88,000 | $113,000 | $133,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $1,466,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $230,000 | - | - | - | - | - | - | - | - | - | $230,000 |
| remaining balance payment | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| closing cost | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | - | $7,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $155,000 |
| mortgage payment | - | $31,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $627,000 |
| total expense investment | $230,000 | $163,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $1,136,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$141,296 | -$49,867 | $42,000 | $48,000 | $54,000 | $61,000 | $68,000 | $75,000 | $83,000 | $91,000 | $330,000 |
| cumulative roi | $38 | $53 | $70 | $84 | $95 | $105 | $115 | $123 | $132 | $140 | $955 |
Italia
Address: Vancouver, British Columbia
Price Range: $899,000 - $2,571,000
Avail. suites: 27
1.5—3.5 bd
471—2162 SqFt