Suite number:
B
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
966 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
21.02%
Cumulative Return on Investment in Year 5
94.55%
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 | - | $24,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $296,000 |
| 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 | $109,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $147,000 | $154,000 | $162,000 | $1,282,000 |
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 | - | $12,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $138,000 |
| 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 | $169,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $971,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$113,076 | -$59,364 | $40,000 | $45,000 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $83,000 | $311,000 |
| cumulative roi | $39 | $49 | $67 | $82 | $95 | $106 | $117 | $128 | $139 | $149 | $970 |
Elle
Address: North Vancouver, British Columbia
Price Range: $858,000 - $1,228,000
Avail. suites: 7
1—3 bd
664—1330 SqFt