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
20.26%
Cumulative Return on Investment in Year 5
89.18%
Property Price at the End of Year 5
$2,303,000
Deposit Schedule
$30,000 at Signing
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 | - | $22,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $273,000 |
| mortgage principal reduction | - | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $245,000 |
| deposit interest | $2,000 | $233 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $94,000 | $144,000 | $154,000 | $161,000 | $169,000 | $178,000 | $187,000 | $196,000 | $206,000 | $216,000 | $1,704,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| remaining balance payment | - | $328,000 | - | - | - | - | - | - | - | - | $328,000 |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $12,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $149,000 |
| mortgage payment | - | $72,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $768,000 |
| total expense investment | $30,000 | $466,000 | $102,000 | $103,000 | $103,000 | $104,000 | $104,000 | $105,000 | $105,000 | $106,000 | $1,328,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $64,000 | -$322,344 | $52,000 | $59,000 | $66,000 | $74,000 | $82,000 | $91,000 | $100,000 | $110,000 | $376,000 |
| cumulative roi | $314 | $46 | $63 | $77 | $89 | $100 | $110 | $119 | $128 | $136 | $1,000 |
Claridge House
Address: Vancouver, British Columbia
Price Range: $1,088,000 - $1,858,000
Avail. suites: 3
1—3 bd
594—1278 SqFt