Suite number:
2304 - PLAN A
Project:
Address:
Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
594 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,088,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.95%
Cumulative Return on Investment in Year 5
84.09%
Property Price at the End of Year 5
$1,402,000
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 | $56,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $718,000 |
| rent income | - | $10,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $126,000 |
| mortgage principal reduction | - | $11,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $144,000 |
| deposit interest | $2,000 | $233 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $58,000 | $86,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $994,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| remaining balance payment | - | $188,000 | - | - | - | - | - | - | - | - | $188,000 |
| closing cost | - | $41,000 | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | - | $7,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $82,000 |
| mortgage payment | - | $45,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $481,000 |
| total expense investment | $30,000 | $281,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $65,000 | $823,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $28,000 | -$195,512 | $26,000 | $30,000 | $35,000 | $39,000 | $44,000 | $50,000 | $55,000 | $61,000 | $172,000 |
| cumulative roi | $193 | $45 | $61 | $73 | $84 | $94 | $102 | $110 | $118 | $126 | $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