Suite number:
E3 - Penthouse
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2651 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
21.43%
Cumulative Return on Investment in Year 5
97.40%
Property Price at the End of Year 5
$3,994,000
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 | $161,000 | $170,000 | $178,000 | $188,000 | $197,000 | $208,000 | $218,000 | $230,000 | $242,000 | $254,000 | $2,046,000 |
| rent income | $53,000 | $82,000 | $86,000 | $89,000 | $93,000 | $97,000 | $102,000 | $106,000 | $110,000 | $115,000 | $935,000 |
| mortgage principal reduction | $26,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $56,000 | $59,000 | $473,000 |
| deposit interest | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $255,000 | $293,000 | $307,000 | $322,000 | $338,000 | $354,000 | $372,000 | $390,000 | $409,000 | $429,000 | $3,469,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $620,000 | - | - | - | - | - | - | - | - | - | $620,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $19,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $323,000 |
| mortgage payment | $101,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $1,458,000 |
| total expense investment | $833,000 | $180,000 | $181,000 | $182,000 | $183,000 | $184,000 | $185,000 | $187,000 | $188,000 | $189,000 | $2,494,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$577,520 | $113,000 | $126,000 | $140,000 | $155,000 | $170,000 | $186,000 | $203,000 | $221,000 | $240,000 | $975,000 |
| cumulative roi | $26 | $48 | $66 | $82 | $97 | $111 | $125 | $138 | $151 | $164 | $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