Suite number:
B - Garden Bungalow
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
single_family_home
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1524 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,799,900
Available
ROI
16,28%
Monthly Expenses
- condo fees— $594
- property taxes— $450
- property management— $274
- repairs and maintenance— $137
Total: $1,456
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.60%
Cumulative Return on Investment in Year 5
98.37%
Property Price at the End of Year 5
$2,319,000
Deposit Schedule
$20 at Signing
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $94,000 | $98,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $148,000 | $1,188,000 |
| rent income | $44,000 | $55,000 | $57,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $635,000 |
| mortgage principal reduction | $18,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $272,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $163,000 | $177,000 | $185,000 | $194,000 | $204,000 | $214,000 | $224,000 | $235,000 | $247,000 | $259,000 | $2,101,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $360,000 | - | - | - | - | - | - | - | - | - | $360,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | $15,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $192,000 |
| mortgage payment | $75,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $886,000 |
| total expense investment | $505,000 | $108,000 | $108,000 | $109,000 | $109,000 | $110,000 | $110,000 | $111,000 | $111,000 | $112,000 | $1,494,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$342,328 | $69,000 | $77,000 | $86,000 | $95,000 | $104,000 | $114,000 | $124,000 | $135,000 | $147,000 | $608,000 |
| cumulative roi | $26 | $47 | $66 | $83 | $98 | $113 | $128 | $142 | $157 | $172 | $1,000 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $1,800,000 - $3,325,000
Avail. suites: 5
2—4 bd
1045—2787 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.