Suite number:
E8 - Penthouse
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2701 sqft
Occupancy Date:
Aug 2025
Price, CAD
$3,149,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.62%
Cumulative Return on Investment in Year 5
144.36%
Property Price at the End of Year 5
$4,058,000
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 | $163,000 | $172,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $246,000 | $258,000 | $2,079,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $42,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $491,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $211,000 | $213,000 | $224,000 | $236,000 | $248,000 | $260,000 | $274,000 | $288,000 | $303,000 | $318,000 | $2,575,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $1,577,000 |
| total expense investment | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $1,577,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $53,000 | $55,000 | $66,000 | $78,000 | $90,000 | $103,000 | $116,000 | $130,000 | $145,000 | $161,000 | $997,000 |
| cumulative roi | $138 | $136 | $138 | $141 | $144 | $148 | $152 | $155 | $160 | $164 | $1,000 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $2,350,000 - $3,325,000
Avail. suites: 5
2—4 bd
1045—2787 SqFt