Suite number:
E2
Project:
Address:
Richmond, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
918 sqft
Occupancy Date:
Aug 2026
Price, CAD
$1,108,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.99%
Cumulative Return on Investment in Year 5
94.93%
Property Price at the End of Year 5
$1,427,000
Deposit Schedule
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 | $57,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $731,000 |
| rent income | - | $4,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $256,000 |
| mortgage principal reduction | - | $2,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $133,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $72,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $146,000 | $1,126,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $222,000 | - | - | - | - | - | - | - | - | $222,000 |
| closing cost | - | $42,000 | - | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | $2,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $119,000 |
| mortgage payment | - | $9,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $453,000 |
| total expense investment | - | $275,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $835,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $57,000 | -$202,428 | $36,000 | $40,000 | $46,000 | $51,000 | $57,000 | $62,000 | $69,000 | $75,000 | $290,000 |
| cumulative roi | - | $47 | $66 | $81 | $95 | $107 | $119 | $130 | $140 | $151 | $936 |
Talistar by Polygon
Address: Richmond, British Columbia
Price Range: $888,000 - $1,148,000
Avail. suites: 4
2 bd
685—973 SqFt