Suite number:
A3
Project:
Address:
Coquitlam, British Columbia
Developer:
Townline
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
526 sqft
Occupancy Date:
Jan 2027
Price, CAD
$666,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.98%
Cumulative Return on Investment in Year 5
103.72%
Property Price at the End of Year 5
$859,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$33,345
5% in 90 days
$33,345
5% in 270 days
$33,345
5% on Occupancy
$33,345
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 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $440,000 |
| rent income | - | - | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $112,000 |
| mortgage principal reduction | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $79,000 |
| deposit interest | $3,000 | $7,000 | $768 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $43,000 | $62,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $647,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $133,000 | - | - | - | - | - | - | - | - | - | $133,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $56,000 |
| mortgage payment | - | - | $27,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $254,000 |
| total expense investment | $133,000 | - | $64,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $474,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$95,328 | $43,000 | -$2,123 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $39,000 | $43,000 | $173,000 |
| cumulative roi | $29 | $61 | $77 | $91 | $104 | $115 | $125 | $135 | $144 | $153 | $1,000 |
Band
Address: Coquitlam, British Columbia
Price Range: $667,000 - $1,269,000
Avail. suites: 12
1—3 bd
501—1190 SqFt