Suite number:
J1
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Enrich Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
665 sqft
Occupancy Date:
Dec 2025
Price, CAD
$529,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.89%
Cumulative Return on Investment in Year 5
91.54%
Property Price at the End of Year 5
$683,000
Deposit Schedule
$1,000 at Signing
Total up to 5% in 7 days
$26,495
5% on Occupancy
$26,495
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 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $350,000 |
| rent income | $8,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $178,000 |
| mortgage principal reduction | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $77,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $52,000 | $54,000 | $57,000 | $60,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $610,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| remaining balance payment | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| closing cost | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| operating expense | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $70,000 |
| mortgage payment | $13,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $252,000 |
| total expense investment | $153,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $458,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$108,149 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $31,000 | $34,000 | $38,000 | $41,000 | $153,000 |
| cumulative roi | $26 | $45 | $62 | $77 | $92 | $105 | $118 | $130 | $143 | $156 | $955 |
Marlow
Address: Port Coquitlam, British Columbia
Price Range: $530,000 - $835,000
Avail. suites: 5
1—3.5 bd
529—1700 SqFt