Suite number:
C - Garden Bungalow
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
townhouse
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
1045 sqft
Occupancy Date:
Mar 2025
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.55%
Cumulative Return on Investment in Year 5
89.37%
Property Price at the End of Year 5
$1,610,000
Deposit Schedule
$20 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 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $103,000 | $825,000 |
| rent income | $20,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $319,000 |
| mortgage principal reduction | $12,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $187,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $104,000 | $112,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $1,338,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $250,000 | - | - | - | - | - | - | - | - | - | $250,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | $8,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $120,000 |
| mortgage payment | $47,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $610,000 |
| total expense investment | $350,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $76,000 | $1,025,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$245,784 | $38,000 | $44,000 | $49,000 | $55,000 | $61,000 | $68,000 | $74,000 | $81,000 | $89,000 | $314,000 |
| cumulative roi | $26 | $46 | $62 | $76 | $89 | $101 | $113 | $124 | $135 | $146 | $918 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $1,800,000 - $3,325,000
Avail. suites: 5
2—4 bd
1045—2787 SqFt