Suite number:
E2 - Penthouse
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2678 sqft
Occupancy Date:
Aug 2025
Price, CAD
$3,274,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.61%
Cumulative Return on Investment in Year 5
144.30%
Property Price at the End of Year 5
$4,219,000
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 | $170,000 | $179,000 | $188,000 | $198,000 | $209,000 | $219,000 | $231,000 | $243,000 | $255,000 | $269,000 | $2,161,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $44,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $62,000 | $510,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $219,000 | $222,000 | $233,000 | $245,000 | $258,000 | $271,000 | $285,000 | $299,000 | $315,000 | $331,000 | $2,677,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $1,640,000 |
| total expense investment | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $1,640,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $55,000 | $58,000 | $69,000 | $81,000 | $94,000 | $107,000 | $121,000 | $135,000 | $151,000 | $167,000 | $1,037,000 |
| cumulative roi | $138 | $136 | $138 | $141 | $144 | $148 | $151 | $155 | $159 | $164 | $1,000 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $2,350,000 - $3,325,000
Avail. suites: 5
2—4 bd
1045—2787 SqFt