Suite number:
2304 Plan A
Project:
Address:
Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
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
20.35%
Cumulative Return on Investment in Year 5
91.85%
Property Price at the End of Year 5
$1,402,000
Deposit Schedule
$30,000 at Signing
Total up to 10% in 7 days
$78,800
5% in 180 days
$54,400
5% in 360 days
$54,400
5% on Occupancy
$54,400
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 | $56,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $718,000 |
| rent income | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $123,000 |
| mortgage principal reduction | - | $10,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $153,000 |
| deposit interest | $8,000 | $3,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $64,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $1,010,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $218,000 | $54,000 | - | - | - | - | - | - | - | - | $272,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $84,000 |
| mortgage payment | - | $33,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $425,000 |
| total expense investment | $218,000 | $133,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $820,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,159 | -$46,771 | $33,000 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $190,000 |
| cumulative roi | $30 | $50 | $66 | $80 | $92 | $102 | $112 | $121 | $130 | $138 | $921 |
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