Suite number:
Plan A
Project:
Address:
Coquitlam, British Columbia
Developer:
Quantum Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
517 sqft
Occupancy Date:
Jun 2026
Price, CAD
$559,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.79%
Cumulative Return on Investment in Year 5
85.82%
Property Price at the End of Year 5
$721,000
Deposit Schedule
Total up to 5% in 7 days
$27,995
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 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $370,000 |
| rent income | $4,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $136,000 |
| mortgage principal reduction | $2,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $79,000 |
| deposit interest | $824 | - | - | - | - | - | - | - | - | - | $824 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $590,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| remaining balance payment | $84,000 | - | - | - | - | - | - | - | - | - | $84,000 |
| closing cost | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| operating expense | $2,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $63,000 |
| mortgage payment | $9,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $262,000 |
| total expense investment | $154,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $468,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$112,835 | $16,000 | $18,000 | $20,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $123,000 |
| cumulative roi | $25 | $44 | $60 | $74 | $86 | $97 | $108 | $118 | $128 | $138 | $878 |
Arcadia
Address: Coquitlam, British Columbia
Price Range: $400,000 - $950,000
Avail. suites: 20
0—3 bd
391—990 SqFt