Suite number:
A1 - Townhome
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
2359 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
21.95%
Cumulative Return on Investment in Year 5
99.73%
Property Price at the End of Year 5
$3,510,000
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 | $141,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $192,000 | $202,000 | $213,000 | $224,000 | $1,798,000 |
| rent income | $62,000 | $85,000 | $89,000 | $93,000 | $96,000 | $101,000 | $105,000 | $109,000 | $114,000 | $119,000 | $973,000 |
| mortgage principal reduction | $25,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $407,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $238,000 | $269,000 | $282,000 | $296,000 | $310,000 | $325,000 | $341,000 | $358,000 | $375,000 | $394,000 | $3,188,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $545,000 | - | - | - | - | - | - | - | - | - | $545,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| operating expense | $20,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $292,000 |
| mortgage payment | $102,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $1,330,000 |
| total expense investment | $749,000 | $164,000 | $164,000 | $165,000 | $166,000 | $167,000 | $167,000 | $168,000 | $169,000 | $170,000 | $2,249,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$510,406 | $105,000 | $118,000 | $131,000 | $144,000 | $159,000 | $174,000 | $190,000 | $206,000 | $224,000 | $940,000 |
| cumulative roi | $26 | $48 | $67 | $84 | $100 | $115 | $130 | $145 | $160 | $175 | $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