Suite number:
B
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
966 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,178,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.46%
Cumulative Return on Investment in Year 5
106.03%
Property Price at the End of Year 5
$1,518,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$117,800
5% in 180 days
$58,900
5% on Occupancy
$58,900
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 | $62,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $778,000 |
| rent income | $5,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $310,000 |
| mortgage principal reduction | $2,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $163,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $79,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $151,000 | $158,000 | $1,261,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $177,000 | - | - | - | - | - | - | - | - | - | $177,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| operating expense | $2,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $142,000 |
| mortgage payment | $10,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $541,000 |
| total expense investment | $232,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $903,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,359 | $34,000 | $39,000 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $358,000 |
| cumulative roi | $34 | $58 | $77 | $92 | $106 | $118 | $130 | $141 | $152 | $163 | $1,000 |
Elle
Address: North Vancouver, British Columbia
Price Range: $798,000 - $1,228,000
Avail. suites: 7
1—3 bd
664—1330 SqFt