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
23.08%
Cumulative Return on Investment in Year 5
103.15%
Property Price at the End of Year 5
$2,252,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$174,800
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 | - | $31,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $478,000 |
| mortgage principal reduction | - | $15,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $234,000 |
| deposit interest | $11,000 | $4,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $101,000 | $150,000 | $172,000 | $180,000 | $189,000 | $198,000 | $208,000 | $218,000 | $229,000 | $240,000 | $1,885,000 |
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 | - | $14,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $202,000 |
| mortgage payment | - | $57,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $737,000 |
| total expense investment | $262,000 | $211,000 | $106,000 | $107,000 | $107,000 | $108,000 | $109,000 | $110,000 | $110,000 | $111,000 | $1,341,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$160,958 | -$60,464 | $66,000 | $74,000 | $82,000 | $90,000 | $99,000 | $108,000 | $118,000 | $129,000 | $544,000 |
| cumulative roi | $39 | $52 | $72 | $88 | $103 | $117 | $130 | $142 | $154 | $167 | $1,000 |
Elle
Address: North Vancouver, British Columbia
Price Range: $918,000 - $1,748,000
Avail. suites: 7
1—3 bd
664—1330 SqFt