Suite number:
TH5
Project:
Address:
Coquitlam, British Columbia
Developer:
Strand
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1341 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,069,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.15%
Cumulative Return on Investment in Year 5
109.92%
Property Price at the End of Year 5
$1,378,000
Deposit Schedule
Total up to 5% in 7 days
$53,495
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 | $55,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $88,000 | $706,000 |
| rent income | $31,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $67,000 | $547,000 |
| mortgage principal reduction | $9,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $158,000 |
| deposit interest | $761 | - | - | - | - | - | - | - | - | - | $761 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $101,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $1,417,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| remaining balance payment | $160,000 | - | - | - | - | - | - | - | - | - | $160,000 |
| closing cost | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | $11,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $180,000 |
| mortgage payment | $36,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $518,000 |
| total expense investment | $302,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $953,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$200,558 | $50,000 | $55,000 | $61,000 | $67,000 | $73,000 | $79,000 | $86,000 | $93,000 | $101,000 | $465,000 |
| cumulative roi | $26 | $49 | $70 | $90 | $110 | $130 | $150 | $171 | $193 | $216 | $1,000 |
Alina
Address: Coquitlam, British Columbia
Price Range: $900,000 - $1,100,000
Avail. suites: 6
1—3 bd
501—1682 SqFt