Suite number:
D
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1330 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,228,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.87%
Cumulative Return on Investment in Year 5
107.37%
Property Price at the End of Year 5
$1,582,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$122,800
5% in 180 days
$61,400
5% on Occupancy
$61,400
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 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $810,000 |
| rent income | - | $39,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $487,000 |
| mortgage principal reduction | - | $13,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $162,000 |
| deposit interest | $7,000 | $956 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $71,000 | $124,000 | $135,000 | $141,000 | $148,000 | $155,000 | $163,000 | $170,000 | $179,000 | $187,000 | $1,473,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $184,000 | $61,000 | - | - | - | - | - | - | - | - | $246,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $16,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $184,000 |
| mortgage payment | - | $51,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $543,000 |
| total expense investment | $184,000 | $173,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $1,017,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$113,076 | -$48,136 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $87,000 | $95,000 | $103,000 | $456,000 |
| cumulative roi | $39 | $51 | $72 | $90 | $107 | $124 | $140 | $156 | $173 | $190 | $1,000 |
Elle
Address: North Vancouver, British Columbia
Price Range: $858,000 - $1,228,000
Avail. suites: 7
1—3 bd
664—1330 SqFt