Suite number:
E8 - Penthouse
Project:
Address:
Vancouver, British Columbia
Developer:
Forme Development
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2701 sqft
Occupancy Date:
Mar 2025
Price, CAD
$3,149,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.46%
Cumulative Return on Investment in Year 5
143.84%
Property Price at the End of Year 5
$4,058,000
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 | $163,000 | $172,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $246,000 | $258,000 | $2,079,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $49,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $501,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $212,000 | $214,000 | $225,000 | $236,000 | $248,000 | $261,000 | $274,000 | $288,000 | $303,000 | $319,000 | $2,580,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $1,577,000 |
| total expense investment | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $158,000 | $1,577,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $54,000 | $56,000 | $67,000 | $78,000 | $90,000 | $103,000 | $117,000 | $131,000 | $145,000 | $161,000 | $1,003,000 |
| cumulative roi | $135 | $135 | $137 | $140 | $144 | $147 | $151 | $155 | $159 | $164 | $1,000 |
SOTO on W28
Address: Vancouver, British Columbia
Price Range: $3,150,000 - $3,325,000
Avail. suites: 4
2—4 bd
1045—2787 SqFt