Suite number:
B11 - SOUTH
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
638 sqft
Occupancy Date:
Jan 2028
Price, CAD
$599,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.79%
Cumulative Return on Investment in Year 5
111.16%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$29,995
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | - | $2,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $180,000 |
| mortgage principal reduction | - | - | $604 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $61,000 |
| deposit interest | $2,000 | $2,000 | $1,000 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $34,000 | $38,000 | $71,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $646,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| remaining balance payment | - | - | $90,000 | - | - | - | - | - | - | - | $90,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $699 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $64,000 |
| mortgage payment | - | - | $3,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $213,000 |
| total expense investment | $30,000 | - | $125,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $428,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $34,000 | -$86,312 | $33,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $218,000 |
| cumulative roi | $109 | $223 | $70 | $93 | $111 | $128 | $144 | $160 | $176 | $192 | $1,000 |
Chapter
Address: Coquitlam, British Columbia
Price Range: $585,000 - $970,000
Avail. suites: 24
1.5—3.5 bd
604—1596 SqFt