Suite number:
419 - G3
Project:
Address:
Port Moody, British Columbia
Developer:
Marcon
Property type:
condo
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
24.95%
Cumulative Return on Investment in Year 5
111.51%
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 | - | $34,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $394,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $129,000 |
| deposit interest | $2,000 | $53 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $51,000 | $101,000 | $105,000 | $110,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $1,144,000 |
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 | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $128,000 |
| mortgage payment | - | $41,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $403,000 |
| total expense investment | $46,000 | $229,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $754,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$128,104 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $78,000 | $84,000 | $390,000 |
| cumulative roi | $109 | $50 | $71 | $92 | $112 | $131 | $150 | $170 | $190 | $211 | $1,000 |
Hue
Address: Port Moody, British Columbia
Price Range: $803,000 - $1,000,000
Avail. suites: 12
1—3 bd
703—1136 SqFt