Suite number:
A1 Townhome
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
townhouse
Bathrooms:
2.5
Bedrooms:
3
Size:
2359 sqft
Occupancy Date:
Mar 2025
Price, CAD
$2,724,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.83%
Cumulative Return on Investment in Year 5
102.11%
Property Price at the End of Year 5
$3,511,000
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 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $1,799,000 |
| rent income | $30,000 | $72,000 | $76,000 | $79,000 | $82,000 | $86,000 | $89,000 | $93,000 | $97,000 | $101,000 | $806,000 |
| mortgage principal reduction | $16,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $430,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $192,000 | $261,000 | $273,000 | $286,000 | $300,000 | $314,000 | $329,000 | $345,000 | $361,000 | $379,000 | $3,040,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $545,000 | - | - | - | - | - | - | - | - | - | $545,000 |
| closing cost | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| 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 | $52,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,176,000 |
| total expense investment | $687,000 | $151,000 | $152,000 | $153,000 | $154,000 | $154,000 | $155,000 | $156,000 | $157,000 | $158,000 | $2,079,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$495,318 | $110,000 | $121,000 | $133,000 | $146,000 | $160,000 | $174,000 | $189,000 | $204,000 | $220,000 | $961,000 |
| cumulative roi | $25 | $48 | $68 | $86 | $102 | $118 | $133 | $147 | $162 | $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