Suite number:
1503 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
$1,858,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.93%
Cumulative Return on Investment in Year 5
93.97%
Property Price at the End of Year 5
$2,394,000
Deposit Schedule
$30,000 at Signing
Total up to 10% in 7 days
$155,800
5% in 180 days
$92,900
5% in 360 days
$92,900
5% on Occupancy
$92,900
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 | $96,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $138,000 | $145,000 | $152,000 | $1,226,000 |
| rent income | - | $17,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $267,000 |
| mortgage principal reduction | - | $17,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $33,000 | $35,000 | $259,000 |
| deposit interest | $14,000 | $6,000 | - | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $110,000 | $146,000 | $160,000 | $168,000 | $176,000 | $184,000 | $193,000 | $203,000 | $213,000 | $223,000 | $1,776,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $372,000 | $93,000 | - | - | - | - | - | - | - | - | $465,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | $10,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $147,000 |
| mortgage payment | - | $55,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $719,000 |
| total expense investment | $372,000 | $213,000 | $98,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $1,386,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$261,552 | -$66,940 | $62,000 | $69,000 | $76,000 | $85,000 | $93,000 | $102,000 | $111,000 | $121,000 | $390,000 |
| cumulative roi | $30 | $49 | $67 | $81 | $94 | $105 | $116 | $126 | $136 | $145 | $949 |
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