Suite number:
419 - G3
Project:
Address:
Port Moody, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1059 sqft
Occupancy Date:
Dec 2025
Price, CAD
$929,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.99%
Cumulative Return on Investment in Year 5
107.75%
Property Price at the End of Year 5
$1,198,000
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 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $614,000 |
| rent income | $3,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $401,000 |
| mortgage principal reduction | $936 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $127,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $54,000 | $104,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $1,149,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| remaining balance payment | $139,000 | - | - | - | - | - | - | - | - | - | $139,000 |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | $1,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $126,000 |
| mortgage payment | $4,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $423,000 |
| total expense investment | $229,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $773,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$174,707 | $45,000 | $45,000 | $50,000 | $55,000 | $60,000 | $65,000 | $71,000 | $77,000 | $83,000 | $375,000 |
| cumulative roi | $23 | $49 | $70 | $89 | $108 | $126 | $144 | $163 | $183 | $203 | $1,000 |
Hue
Address: Port Moody, British Columbia
Price Range: $803,000 - $1,000,000
Avail. suites: 12
1—3 bd
703—1136 SqFt