Suite number:
A - Townhome
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
2562 sqft
Occupancy Date:
Aug 2025
Price, CAD
$2,349,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.68%
Cumulative Return on Investment in Year 5
144.89%
Property Price at the End of Year 5
$3,027,000
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 | $122,000 | $129,000 | $135,000 | $142,000 | $150,000 | $157,000 | $166,000 | $174,000 | $183,000 | $193,000 | $1,551,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $31,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $366,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $158,000 | $159,000 | $167,000 | $176,000 | $185,000 | $194,000 | $204,000 | $215,000 | $226,000 | $237,000 | $1,922,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $1,177,000 |
| total expense investment | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $1,177,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $41,000 | $41,000 | $50,000 | $58,000 | $67,000 | $77,000 | $87,000 | $97,000 | $108,000 | $120,000 | $745,000 |
| cumulative roi | $141 | $138 | $139 | $142 | $145 | $148 | $152 | $156 | $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