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
23.70%
Cumulative Return on Investment in Year 5
107.78%
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 | $52,000 | $80,000 | $83,000 | $86,000 | $90,000 | $94,000 | $98,000 | $102,000 | $107,000 | $111,000 | $903,000 |
| mortgage principal reduction | $19,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $42,000 | $340,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $197,000 | $231,000 | $242,000 | $254,000 | $266,000 | $279,000 | $292,000 | $306,000 | $321,000 | $336,000 | $2,723,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $445,000 | - | - | - | - | - | - | - | - | - | $445,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $17,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $287,000 |
| mortgage payment | $72,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $1,046,000 |
| total expense investment | $599,000 | $134,000 | $135,000 | $136,000 | $137,000 | $138,000 | $139,000 | $140,000 | $141,000 | $142,000 | $1,843,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$401,990 | $96,000 | $107,000 | $117,000 | $129,000 | $140,000 | $153,000 | $166,000 | $180,000 | $194,000 | $880,000 |
| cumulative roi | $27 | $50 | $71 | $90 | $108 | $125 | $143 | $160 | $178 | $196 | $1,000 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $1,250,000 - $3,325,000
Avail. suites: 8
2—4 bd
1045—2787 SqFt