Suite number:
B
Project:
Address:
Coquitlam, British Columbia
Developer:
Wanson Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
620 sqft
Occupancy Date:
Dec 2026
Price, CAD
$620,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.03%
Cumulative Return on Investment in Year 5
104.26%
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 | - | - | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $197,000 |
| mortgage principal reduction | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $71,000 |
| deposit interest | $519 | $520 | $78 | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $34,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $683,000 |
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 | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $63,000 |
| mortgage payment | - | - | $26,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $243,000 |
| total expense investment | $10,000 | - | $178,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $462,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $23,000 | $34,000 | -$112,826 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $220,000 |
| cumulative roi | $327 | $671 | $68 | $87 | $104 | $121 | $137 | $152 | $168 | $185 | $2,000 |
Portico
Address: Coquitlam, British Columbia
Price Range: $620,000 - $940,000
Avail. suites: 27
1—3 bd
599—1233 SqFt