Suite number:
411 - G5
Project:
Address:
Port Moody, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1081 sqft
Occupancy Date:
Dec 2025
Price, CAD
$949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.24%
Cumulative Return on Investment in Year 5
117.12%
Property Price at the End of Year 5
$1,224,000
Deposit Schedule
$5 at Signing
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 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $627,000 |
| rent income | - | $35,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $402,000 |
| mortgage principal reduction | - | $12,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $140,000 |
| deposit interest | $2,000 | $156 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $52,000 | $104,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $142,000 | $149,000 | $1,177,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| remaining balance payment | - | $142,000 | - | - | - | - | - | - | - | - | $142,000 |
| closing cost | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $130,000 |
| mortgage payment | - | $40,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $388,000 |
| total expense investment | $47,000 | $231,000 | $57,000 | $57,000 | $58,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $746,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$127,019 | $51,000 | $56,000 | $61,000 | $66,000 | $71,000 | $77,000 | $83,000 | $89,000 | $432,000 |
| cumulative roi | $109 | $51 | $74 | $96 | $117 | $138 | $160 | $182 | $204 | $228 | $1,000 |
Hue
Address: Port Moody, British Columbia
Price Range: $803,000 - $1,000,000
Avail. suites: 12
1—3 bd
703—1136 SqFt