Suite number:
C2
Project:
Address:
Coquitlam, British Columbia
Developer:
Townline
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
981 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,158,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.04%
Cumulative Return on Investment in Year 5
116.47%
Property Price at the End of Year 5
$1,493,000
Deposit Schedule
$10,000 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 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $765,000 |
| rent income | - | - | $29,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $313,000 |
| mortgage principal reduction | - | - | $12,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $137,000 |
| deposit interest | $6,000 | $12,000 | $1,000 | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $66,000 | $75,000 | $114,000 | $121,000 | $127,000 | $133,000 | $140,000 | $147,000 | $154,000 | $161,000 | $1,240,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $232,000 | - | - | - | - | - | - | - | - | - | $232,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $41,000 | - | - | - | - | - | - | - | $41,000 |
| operating expense | - | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $111,000 |
| mortgage payment | - | - | $47,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $442,000 |
| total expense investment | $232,000 | - | $99,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $72,000 | $825,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$165,656 | $75,000 | $15,000 | $52,000 | $57,000 | $63,000 | $69,000 | $76,000 | $82,000 | $89,000 | $414,000 |
| cumulative roi | $29 | $61 | $81 | $100 | $116 | $132 | $146 | $161 | $175 | $189 | $1,000 |
Band
Address: Coquitlam, British Columbia
Price Range: $667,000 - $1,269,000
Avail. suites: 12
1—3 bd
501—1190 SqFt