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
21.53%
Cumulative Return on Investment in Year 5
97.82%
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 | $47,000 | $73,000 | $76,000 | $80,000 | $83,000 | $87,000 | $90,000 | $94,000 | $98,000 | $103,000 | $832,000 |
| mortgage principal reduction | $23,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $416,000 |
| deposit interest | $8,000 | - | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $225,000 | $258,000 | $271,000 | $284,000 | $298,000 | $313,000 | $328,000 | $344,000 | $360,000 | $378,000 | $3,059,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $545,000 | - | - | - | - | - | - | - | - | - | $545,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | $17,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $286,000 |
| mortgage payment | $88,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $1,281,000 |
| total expense investment | $730,000 | $159,000 | $160,000 | $161,000 | $161,000 | $162,000 | $163,000 | $164,000 | $165,000 | $166,000 | $2,192,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$505,705 | $100,000 | $111,000 | $124,000 | $137,000 | $150,000 | $164,000 | $179,000 | $195,000 | $212,000 | $866,000 |
| cumulative roi | $26 | $48 | $66 | $83 | $98 | $112 | $126 | $139 | $152 | $165 | $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