Suite number:
1402 Plan C
Project:
Address:
Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1005 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,788,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.01%
Cumulative Return on Investment in Year 5
94.36%
Property Price at the End of Year 5
$2,303,000
Deposit Schedule
$30,000 at Signing
Total up to 10% in 7 days
$148,800
5% in 180 days
$89,400
5% in 360 days
$89,400
5% on Occupancy
$89,400
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 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $147,000 | $1,180,000 |
| rent income | - | $17,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $267,000 |
| mortgage principal reduction | - | $16,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $33,000 | $249,000 |
| deposit interest | $13,000 | $5,000 | - | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $106,000 | $142,000 | $155,000 | $162,000 | $170,000 | $179,000 | $187,000 | $196,000 | $206,000 | $216,000 | $1,719,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $358,000 | $89,000 | - | - | - | - | - | - | - | - | $447,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $10,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $145,000 |
| mortgage payment | - | $53,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $693,000 |
| total expense investment | $358,000 | $206,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $98,000 | $98,000 | $99,000 | $1,339,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$251,698 | -$64,510 | $60,000 | $67,000 | $74,000 | $82,000 | $90,000 | $99,000 | $108,000 | $117,000 | $381,000 |
| cumulative roi | $30 | $49 | $67 | $81 | $94 | $106 | $117 | $127 | $137 | $146 | $953 |
Claridge House by Polygon is a boutique collection of refined apartment homes nestled in the centre of the exciting Oakridge neighbourhood. Just across the street, 10 acres of brand-new urban parks act as your backyard, along with 1 million square fe...
Address: Vancouver, British Columbia
Price Range: $1,088,000 - $1,858,000
Avail. suites: 3
1—3 bd
594—1278 SqFt