Suite number:
E5 Penthouse
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2694 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
22.80%
Cumulative Return on Investment in Year 5
101.87%
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 | $34,000 | $83,000 | $86,000 | $90,000 | $94,000 | $98,000 | $102,000 | $106,000 | $111,000 | $116,000 | $920,000 |
| 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 | $218,000 | $297,000 | $311,000 | $326,000 | $341,000 | $358,000 | $375,000 | $393,000 | $412,000 | $431,000 | $3,461,000 |
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 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $317,000 |
| 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 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $177,000 | $178,000 | $179,000 | $180,000 | $2,368,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$566,347 | $125,000 | $138,000 | $152,000 | $167,000 | $182,000 | $198,000 | $215,000 | $232,000 | $251,000 | $1,093,000 |
| cumulative roi | $25 | $48 | $68 | $85 | $102 | $117 | $132 | $147 | $161 | $176 | $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