Suite number:
H
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1390 sqft
Occupancy Date:
Sep 2025
Price, CAD
$985,000
Available
ROI
23,91%
Monthly Expenses
- condo fees— $639
- property management— $250
- property taxes— $246
- repairs and maintenance— $125
Total: $1,261
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.53%
Cumulative Return on Investment in Year 5
120.05%
Property Price at the End of Year 5
$1,269,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$49,250
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $650,000 |
| rent income | $20,000 | $49,000 | $52,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $66,000 | $69,000 | $550,000 |
| mortgage principal reduction | $5,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $141,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $83,000 | $116,000 | $121,000 | $127,000 | $133,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $1,347,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| remaining balance payment | $148,000 | - | - | - | - | - | - | - | - | - | $148,000 |
| closing cost | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | $6,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $158,000 |
| mortgage payment | $21,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $464,000 |
| total expense investment | $263,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $859,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$180,555 | $51,000 | $56,000 | $62,000 | $67,000 | $73,000 | $80,000 | $86,000 | $93,000 | $100,000 | $488,000 |
| cumulative roi | $26 | $50 | $74 | $97 | $120 | $144 | $169 | $197 | $226 | $259 | $1,000 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $589,000 - $1,049,000
Avail. suites: 9
1—3.5 bd
640—1439 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.