Suite number:
A1
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
664 sqft
Occupancy Date:
Mar 2026
Price, CAD
$798,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.32%
Cumulative Return on Investment in Year 5
110.57%
Property Price at the End of Year 5
$1,028,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$79,800
5% in 180 days
$39,900
5% on Occupancy
$39,900
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 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $66,000 | $527,000 |
| rent income | $4,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $254,000 |
| mortgage principal reduction | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $110,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $56,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $113,000 | $900,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | - | - | - | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| operating expense | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $101,000 |
| mortgage payment | $7,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $366,000 |
| total expense investment | $163,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $623,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$107,969 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $277,000 |
| cumulative roi | $34 | $58 | $78 | $95 | $111 | $125 | $138 | $151 | $165 | $178 | $1,000 |
Elle
Address: North Vancouver, British Columbia
Price Range: $798,000 - $1,228,000
Avail. suites: 7
1—3 bd
664—1330 SqFt