Suite number:
A1
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
664 sqft
Occupancy Date:
Mar 2026
Price, CAD
$918,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.64%
Cumulative Return on Investment in Year 5
105.96%
Property Price at the End of Year 5
$1,183,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$81,800
5% in 180 days
$45,900
5% on Occupancy
$45,900
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 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $75,000 | $606,000 |
| rent income | - | $12,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $233,000 |
| mortgage principal reduction | - | $6,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $128,000 |
| deposit interest | $6,000 | $3,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $53,000 | $76,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $981,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $138,000 | $46,000 | - | - | - | - | - | - | - | - | $184,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $5,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $100,000 |
| mortgage payment | - | $21,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $358,000 |
| total expense investment | $138,000 | $108,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $677,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$84,531 | -$32,013 | $37,000 | $41,000 | $45,000 | $50,000 | $54,000 | $59,000 | $64,000 | $70,000 | $304,000 |
| cumulative roi | $39 | $53 | $73 | $90 | $106 | $120 | $134 | $147 | $160 | $173 | $1,000 |
In North Vancouver’s urban heart, Elle by Polygon offers a boutique collection of 1, 2, and 3-bedroom homes in a concrete 22-storey, mixed-use building just off Lonsdale and 15th. Located in a neighborhood with a diverse mix of restaurants, shops, an...
Address: North Vancouver, British Columbia
Price Range: $918,000 - $1,748,000
Avail. suites: 7
1—3 bd
664—1330 SqFt