Suite number:
A
Project:
Address:
North Vancouver, British Columbia
Developer:
Polygon Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
673 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
21.78%
Cumulative Return on Investment in Year 5
99.01%
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 | $3,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $173,000 |
| 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 | $54,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $819,000 |
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 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $95,000 |
| 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 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $616,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$109,104 | $20,000 | $23,000 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $51,000 | $202,000 |
| cumulative roi | $33 | $56 | $73 | $87 | $99 | $110 | $120 | $129 | $139 | $148 | $993 |
Elle
Address: North Vancouver, British Columbia
Price Range: $798,000 - $1,228,000
Avail. suites: 7
1—3 bd
664—1330 SqFt