Suite number:
C1
Project:
Address:
Richmond, British Columbia
Developer:
Polygon Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
795 sqft
Occupancy Date:
Aug 2026
Price, CAD
$898,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.46%
Cumulative Return on Investment in Year 5
97.10%
Property Price at the End of Year 5
$1,157,000
Deposit Schedule
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $593,000 |
| rent income | - | $4,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $222,000 |
| mortgage principal reduction | - | $2,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $112,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $60,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $931,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $180,000 | - | - | - | - | - | - | - | - | $180,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $2,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $105,000 |
| mortgage payment | - | $7,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $357,000 |
| total expense investment | - | $225,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $58,000 | $58,000 | $677,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $47,000 | -$164,855 | $32,000 | $35,000 | $40,000 | $44,000 | $48,000 | $53,000 | $58,000 | $63,000 | $255,000 |
| cumulative roi | - | $47 | $66 | $83 | $97 | $110 | $122 | $134 | $146 | $157 | $962 |
Talistar By Polygon
Address: Richmond, British Columbia
Price Range: $888,000 - $1,148,000
Avail. suites: 4
2 bd
685—973 SqFt