Suite number:
B2
Project:
Address:
Coquitlam, British Columbia
Developer:
Townline
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
921 sqft
Occupancy Date:
Jan 2027
Price, CAD
$891,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.43%
Cumulative Return on Investment in Year 5
101.22%
Property Price at the End of Year 5
$1,150,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,595
5% in 90 days
$44,595
5% in 270 days
$44,595
5% on Occupancy
$44,595
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 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $589,000 |
| rent income | - | $20,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $279,000 |
| mortgage principal reduction | - | $8,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $117,000 |
| deposit interest | $5,000 | $2,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $51,000 | $84,000 | $91,000 | $95,000 | $100,000 | $104,000 | $110,000 | $115,000 | $121,000 | $126,000 | $996,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $178,000 | - | - | - | - | - | - | - | - | - | $178,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $104,000 |
| mortgage payment | - | $33,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $391,000 |
| total expense investment | $178,000 | $79,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $710,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$127,087 | $5,000 | $35,000 | $39,000 | $43,000 | $48,000 | $53,000 | $58,000 | $63,000 | $69,000 | $286,000 |
| cumulative roi | $29 | $50 | $69 | $86 | $101 | $116 | $129 | $143 | $156 | $170 | $1,000 |
Band
Address: Coquitlam, British Columbia
Price Range: $586,000 - $1,230,000
Avail. suites: 11
1—3 bd
501—1190 SqFt