Suite number:
H
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1390 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,120,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.45%
Cumulative Return on Investment in Year 5
123.08%
Property Price at the End of Year 5
$1,443,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$56,000
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 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $739,000 |
| rent income | $8,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $535,000 |
| mortgage principal reduction | $3,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $171,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $76,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $166,000 | $174,000 | $183,000 | $1,452,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| remaining balance payment | $168,000 | - | - | - | - | - | - | - | - | - | $168,000 |
| closing cost | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | $3,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $163,000 |
| mortgage payment | $9,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $471,000 |
| total expense investment | $276,000 | $67,000 | $67,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $72,000 | $898,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$199,620 | $59,000 | $65,000 | $70,000 | $76,000 | $83,000 | $89,000 | $96,000 | $103,000 | $111,000 | $554,000 |
| cumulative roi | $26 | $51 | $76 | $100 | $123 | $147 | $172 | $198 | $225 | $255 | $1,000 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $599,000 - $1,120,000
Avail. suites: 9
1—3.5 bd
684—1439 SqFt