Suite number:
B - Garden Bungalow
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
single_family_home
Bathrooms:
2
Bedrooms:
3
Size:
1524 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.41%
Cumulative Return on Investment in Year 5
97.53%
Property Price at the End of Year 5
$2,319,000
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 | $93,000 | $98,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $148,000 | $1,188,000 |
| rent income | $31,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $66,000 | $537,000 |
| mortgage principal reduction | $15,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $275,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $149,000 | $170,000 | $178,000 | $187,000 | $196,000 | $205,000 | $215,000 | $226,000 | $237,000 | $248,000 | $2,010,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $360,000 | - | - | - | - | - | - | - | - | - | $360,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | $11,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $186,000 |
| mortgage payment | $58,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $846,000 |
| total expense investment | $483,000 | $105,000 | $105,000 | $106,000 | $106,000 | $107,000 | $108,000 | $108,000 | $109,000 | $110,000 | $1,447,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$334,181 | $65,000 | $73,000 | $81,000 | $89,000 | $98,000 | $108,000 | $117,000 | $128,000 | $139,000 | $563,000 |
| cumulative roi | $27 | $48 | $66 | $83 | $98 | $111 | $125 | $138 | $151 | $164 | $1,000 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $1,250,000 - $3,325,000
Avail. suites: 8
2—4 bd
1045—2787 SqFt