Suite number:
E2
Project:
Address:
Richmond, British Columbia
Developer:
Polygon Homes
Property type:
condo
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
23.40%
Cumulative Return on Investment in Year 5
100.49%
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 | - | $3,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $148,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $73,000 | $107,000 | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $141,000 | $148,000 | $1,140,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $222,000 | - | - | - | - | - | - | - | - | $222,000 |
| closing cost | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | $2,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $123,000 |
| mortgage payment | - | $8,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $415,000 |
| total expense investment | - | $272,000 | $64,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $799,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $57,000 | -$199,820 | $42,000 | $47,000 | $52,000 | $57,000 | $62,000 | $68,000 | $74,000 | $80,000 | $341,000 |
| cumulative roi | - | $47 | $68 | $85 | $100 | $114 | $127 | $140 | $152 | $164 | $998 |
Talistar By Polygon
Address: Richmond, British Columbia
Price Range: $888,000 - $1,148,000
Avail. suites: 4
2 bd
685—973 SqFt