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
22.69%
Cumulative Return on Investment in Year 5
101.75%
Property Price at the End of Year 5
$2,319,000
Deposit Schedule
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 | $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 | $19,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $521,000 |
| mortgage principal reduction | $10,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $284,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $128,000 | $171,000 | $179,000 | $188,000 | $197,000 | $206,000 | $216,000 | $226,000 | $237,000 | $249,000 | $1,998,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $360,000 | - | - | - | - | - | - | - | - | - | $360,000 |
| closing cost | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | $7,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $181,000 |
| mortgage payment | $34,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $777,000 |
| total expense investment | $455,000 | $99,000 | $100,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $104,000 | $104,000 | $1,372,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$327,125 | $72,000 | $79,000 | $87,000 | $96,000 | $104,000 | $114,000 | $123,000 | $134,000 | $144,000 | $626,000 |
| cumulative roi | $25 | $48 | $68 | $86 | $102 | $117 | $132 | $146 | $160 | $175 | $1,000 |
Rooted to West 28th, set aside from Cambie Street, Soto becomes part of a West Side neighbourhood that has it all — quiet streets, plentiful greenery, enriching family facilities, and access to urban amenities. A sense of prestige and exclusivity nat...
Address: Vancouver, British Columbia
Price Range: $1,800,000 - $3,100,000
Avail. suites: 11
3—4 bd
1524—2787 SqFt