Suite number:
A Townhome
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
townhouse
Bathrooms:
2.5
Bedrooms:
4
Size:
2562 sqft
Occupancy Date:
Mar 2025
Price, CAD
$2,224,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.08%
Cumulative Return on Investment in Year 5
112.28%
Property Price at the End of Year 5
$2,867,000
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 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,469,000 |
| rent income | $32,000 | $79,000 | $82,000 | $86,000 | $89,000 | $93,000 | $97,000 | $101,000 | $106,000 | $110,000 | $875,000 |
| mortgage principal reduction | $13,000 | $32,000 | $33,000 | $35,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $351,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $166,000 | $232,000 | $243,000 | $255,000 | $267,000 | $280,000 | $293,000 | $307,000 | $321,000 | $337,000 | $2,700,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $445,000 | - | - | - | - | - | - | - | - | - | $445,000 |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $11,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $278,000 |
| mortgage payment | $42,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $960,000 |
| total expense investment | $563,000 | $128,000 | $129,000 | $130,000 | $131,000 | $132,000 | $133,000 | $134,000 | $135,000 | $136,000 | $1,748,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$397,122 | $104,000 | $114,000 | $125,000 | $136,000 | $148,000 | $160,000 | $173,000 | $187,000 | $201,000 | $952,000 |
| cumulative roi | $25 | $50 | $72 | $93 | $112 | $131 | $151 | $170 | $190 | $210 | $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