Suite number:
C2
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1089 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,228,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.45%
Cumulative Return on Investment in Year 5
96.48%
Property Price at the End of Year 5
$1,582,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$122,800
5% in 180 days
$61,400
5% on Occupancy
$61,400
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 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $810,000 |
| rent income | - | $27,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $334,000 |
| mortgage principal reduction | - | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $162,000 |
| deposit interest | $7,000 | $956 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $71,000 | $112,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $1,320,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $184,000 | $61,000 | - | - | - | - | - | - | - | - | $246,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $13,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $151,000 |
| mortgage payment | - | $51,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $543,000 |
| total expense investment | $184,000 | $170,000 | $77,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $984,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$113,076 | -$57,491 | $42,000 | $47,000 | $53,000 | $59,000 | $66,000 | $72,000 | $79,000 | $87,000 | $336,000 |
| cumulative roi | $39 | $50 | $68 | $83 | $96 | $109 | $121 | $132 | $143 | $155 | $995 |
Elle
Address: North Vancouver, British Columbia
Price Range: $858,000 - $1,228,000
Avail. suites: 7
1—3 bd
664—1330 SqFt