Suite number:
1503 - PLAN C
Project:
Address:
Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
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
19.76%
Cumulative Return on Investment in Year 5
87.00%
Property Price at the End of Year 5
$2,394,000
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 | $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 | - | $22,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $273,000 |
| mortgage principal reduction | - | $19,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $246,000 |
| deposit interest | $2,000 | $233 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $98,000 | $148,000 | $158,000 | $166,000 | $174,000 | $183,000 | $192,000 | $201,000 | $211,000 | $222,000 | $1,751,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| remaining balance payment | - | $342,000 | - | - | - | - | - | - | - | - | $342,000 |
| closing cost | - | $57,000 | - | - | - | - | - | - | - | - | $57,000 |
| operating expense | - | $13,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $145,000 |
| mortgage payment | - | $78,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $822,000 |
| total expense investment | $30,000 | $488,000 | $108,000 | $109,000 | $109,000 | $109,000 | $110,000 | $110,000 | $111,000 | $111,000 | $1,396,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $68,000 | -$340,771 | $49,000 | $57,000 | $65,000 | $73,000 | $82,000 | $91,000 | $101,000 | $111,000 | $356,000 |
| cumulative roi | $326 | $46 | $62 | $75 | $87 | $97 | $107 | $116 | $124 | $132 | $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