Suite number:
D
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1330 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,748,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.56%
Cumulative Return on Investment in Year 5
109.27%
Property Price at the End of Year 5
$2,252,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$164,800
5% in 180 days
$87,400
5% on Occupancy
$87,400
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 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $136,000 | $143,000 | $1,154,000 |
| rent income | - | $23,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $467,000 |
| mortgage principal reduction | - | $12,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $244,000 |
| deposit interest | $11,000 | $6,000 | - | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $101,000 | $142,000 | $173,000 | $182,000 | $190,000 | $200,000 | $209,000 | $219,000 | $230,000 | $241,000 | $1,887,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $262,000 | $87,000 | - | - | - | - | - | - | - | - | $350,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $10,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $197,000 |
| mortgage payment | - | $40,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $681,000 |
| total expense investment | $262,000 | $191,000 | $101,000 | $102,000 | $102,000 | $103,000 | $104,000 | $105,000 | $105,000 | $106,000 | $1,281,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$160,958 | -$48,430 | $72,000 | $80,000 | $88,000 | $96,000 | $105,000 | $115,000 | $124,000 | $135,000 | $606,000 |
| cumulative roi | $39 | $54 | $75 | $93 | $109 | $124 | $138 | $152 | $166 | $179 | $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