Suite number:

D

Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
705 sqft
Occupancy Date:
Mar 2027
Price, CAD
$743,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

24.56%

Cumulative Return on Investment in Year 5

108.05%

Property Price at the End of Year 5

$958,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$37,195
5% in 365 days
$37,195
5% on Occupancy
$37,195
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$39,000$41,000$43,000$45,000$47,000$50,000$52,000$55,000$58,000$61,000$491,000
rent income--$18,000$25,000$27,000$28,000$29,000$30,000$31,000$33,000$221,000
mortgage principal reduction--$7,000$10,000$10,000$10,000$11,000$12,000$12,000$13,000$84,000
deposit interest-$2$5,000$1,000-------$7,000
gst hst rebate--$5,000-------$5,000
total income return$39,000$46,000$74,000$80,000$84,000$88,000$92,000$97,000$101,000$106,000$807,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$37,000$74,000--------$112,000
remaining balance payment--$37,000-------$37,000
closing cost--$34,000-------$34,000
operating expense--$7,000$10,000$10,000$10,000$10,000$11,000$11,000$11,000$80,000
mortgage payment--$28,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$289,000
total expense investment$37,000$74,000$107,000$47,000$47,000$47,000$48,000$48,000$48,000$48,000$552,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$1,000-$28,221-$32,466$33,000$37,000$41,000$45,000$49,000$53,000$58,000$256,000
cumulative roi$104$76$73$92$108$123$138$153$167$182$1,000
Elmwood
Address: Coquitlam, British Columbia
Price Range: $697,000 - $1,265,000
Avail. suites: 15
1—3 bd
643—1972 SqFt