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
$940,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.98%
Cumulative Return on Investment in Year 5
108.00%
Property Price at the End of Year 5
$1,212,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$47,045
5% in 90 days
$47,045
5% in 270 days
$47,045
5% on Occupancy
$47,045
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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $621,000 |
| rent income | - | $2,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $254,000 |
| mortgage principal reduction | - | $947 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $112,000 |
| deposit interest | $5,000 | $9,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $54,000 | $63,000 | $98,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $1,005,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $188,000 | - | - | - | - | - | - | - | - | - | $188,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $912 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $96,000 |
| mortgage payment | - | $4,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $381,000 |
| total expense investment | $188,000 | $43,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $704,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$134,524 | $20,000 | $40,000 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $64,000 | $70,000 | $302,000 |
| cumulative roi | $29 | $53 | $76 | $93 | $108 | $122 | $135 | $148 | $161 | $173 | $1,000 |
Band
Address: Coquitlam, British Columbia
Price Range: $667,000 - $1,269,000
Avail. suites: 12
1—3 bd
501—1190 SqFt