Suite number:
E6 Penthouse
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2604 sqft
Occupancy Date:
Mar 2025
Price, CAD
$3,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.59%
Cumulative Return on Investment in Year 5
100.96%
Property Price at the End of Year 5
$3,994,000
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 | $161,000 | $170,000 | $178,000 | $188,000 | $197,000 | $208,000 | $218,000 | $230,000 | $242,000 | $254,000 | $2,047,000 |
| rent income | $33,000 | $80,000 | $83,000 | $87,000 | $91,000 | $95,000 | $99,000 | $103,000 | $107,000 | $112,000 | $889,000 |
| mortgage principal reduction | $18,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $489,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $217,000 | $294,000 | $308,000 | $323,000 | $338,000 | $354,000 | $371,000 | $389,000 | $408,000 | $427,000 | $3,430,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $620,000 | - | - | - | - | - | - | - | - | - | $620,000 |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $12,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $310,000 |
| mortgage payment | $59,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $1,338,000 |
| total expense investment | $784,000 | $171,000 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $177,000 | $178,000 | $180,000 | $2,360,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$567,199 | $123,000 | $136,000 | $150,000 | $164,000 | $179,000 | $195,000 | $212,000 | $230,000 | $248,000 | $1,070,000 |
| cumulative roi | $25 | $48 | $67 | $85 | $101 | $116 | $131 | $145 | $159 | $173 | $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