Suite number:
C2
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1089 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,298,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.61%
Cumulative Return on Investment in Year 5
105.34%
Property Price at the End of Year 5
$1,672,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$119,800
5% in 180 days
$64,900
5% on Occupancy
$64,900
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $107,000 | $857,000 |
| rent income | - | $16,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $319,000 |
| mortgage principal reduction | - | $9,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $181,000 |
| deposit interest | $8,000 | $5,000 | - | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $106,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $1,374,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $195,000 | $65,000 | - | - | - | - | - | - | - | - | $260,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $8,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $152,000 |
| mortgage payment | - | $30,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $506,000 |
| total expense investment | $195,000 | $147,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $80,000 | $961,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$119,522 | -$41,005 | $50,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $88,000 | $95,000 | $413,000 |
| cumulative roi | $39 | $53 | $73 | $90 | $105 | $119 | $132 | $144 | $157 | $169 | $1,000 |
In North Vancouver’s urban heart, Elle by Polygon offers a boutique collection of 1, 2, and 3-bedroom homes in a concrete 22-storey, mixed-use building just off Lonsdale and 15th. Located in a neighborhood with a diverse mix of restaurants, shops, an...
Address: North Vancouver, British Columbia
Price Range: $918,000 - $1,748,000
Avail. suites: 7
1—3 bd
664—1330 SqFt