Suite number:
A - Townhome
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
4
Size:
2562 sqft
Occupancy Date:
Mar 2025
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.74%
Cumulative Return on Investment in Year 5
112.49%
Property Price at the End of Year 5
$2,866,000
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 | $115,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,468,000 |
| rent income | $67,000 | $92,000 | $96,000 | $100,000 | $105,000 | $109,000 | $114,000 | $119,000 | $124,000 | $129,000 | $1,057,000 |
| mortgage principal reduction | $20,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $332,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $212,000 | $243,000 | $254,000 | $266,000 | $279,000 | $293,000 | $307,000 | $322,000 | $337,000 | $353,000 | $2,866,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $445,000 | - | - | - | - | - | - | - | - | - | $445,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $66,000 | - | - | - | - | - | - | - | - | - | $66,000 |
| operating expense | $20,000 | $27,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $33,000 | $33,000 | $294,000 |
| mortgage payment | $84,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $1,086,000 |
| total expense investment | $615,000 | $139,000 | $140,000 | $140,000 | $141,000 | $142,000 | $142,000 | $143,000 | $144,000 | $145,000 | $1,891,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$402,864 | $104,000 | $115,000 | $126,000 | $138,000 | $151,000 | $164,000 | $178,000 | $193,000 | $209,000 | $975,000 |
| cumulative roi | $27 | $50 | $72 | $93 | $112 | $132 | $153 | $174 | $196 | $219 | $1,000 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $1,800,000 - $3,325,000
Avail. suites: 5
2—4 bd
1045—2787 SqFt