Suite number:
E6 - Penthouse
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2604 sqft
Occupancy Date:
Aug 2025
Price, CAD
$3,324,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.61%
Cumulative Return on Investment in Year 5
144.28%
Property Price at the End of Year 5
$4,283,000
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 | $172,000 | $182,000 | $191,000 | $201,000 | $212,000 | $223,000 | $234,000 | $247,000 | $259,000 | $273,000 | $2,194,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $45,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $518,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $222,000 | $225,000 | $237,000 | $249,000 | $262,000 | $275,000 | $289,000 | $304,000 | $320,000 | $336,000 | $2,717,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $1,665,000 |
| total expense investment | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $1,665,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $55,000 | $59,000 | $70,000 | $82,000 | $95,000 | $108,000 | $123,000 | $137,000 | $153,000 | $169,000 | $1,052,000 |
| cumulative roi | $137 | $136 | $138 | $141 | $144 | $148 | $151 | $155 | $159 | $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