Suite number:
B7
Project:
Address:
Coquitlam, British Columbia
Developer:
Wanson Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
824 sqft
Occupancy Date:
Jan 2026
Price, CAD
$620,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.23%
Cumulative Return on Investment in Year 5
121.13%
Property Price at the End of Year 5
$799,000
Deposit Schedule
$10,000 at Signing
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 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $409,000 |
| rent income | - | $22,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $300,000 |
| mortgage principal reduction | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $90,000 |
| deposit interest | $519 | $122 | - | - | - | - | - | - | - | - | $642 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $67,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $98,000 | $103,000 | $804,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $114,000 | - | - | - | - | - | - | - | - | $114,000 |
| closing cost | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | $7,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $92,000 |
| mortgage payment | - | $21,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $249,000 |
| total expense investment | $10,000 | $173,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $495,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $23,000 | -$105,425 | $37,000 | $40,000 | $43,000 | $47,000 | $50,000 | $54,000 | $58,000 | $63,000 | $309,000 |
| cumulative roi | $327 | $49 | $73 | $97 | $121 | $146 | $171 | $198 | $228 | $260 | $2,000 |
Portico
Address: Coquitlam, British Columbia
Price Range: $620,000 - $940,000
Avail. suites: 27
1—3 bd
599—1233 SqFt