Suite number:
B1
Project:
Address:
Coquitlam, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
750 sqft
Occupancy Date:
Jun 2028
Price, CAD
$724,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
29.13%
Cumulative Return on Investment in Year 5
127.21%
Property Price at the End of Year 5
$934,000
Deposit Schedule
$5 at Signing
Total up to 5% in 0 days
$36,245
5% in 365 days
$36,245
5% on Occupancy
$36,245
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $478,000 |
| rent income | - | - | - | $9,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $158,000 |
| mortgage principal reduction | - | - | - | $4,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $68,000 |
| deposit interest | $2,000 | $5,000 | $6,000 | $3,000 | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $39,000 | $45,000 | $47,000 | $65,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $726,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | $72,000 | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| closing cost | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $63,000 |
| mortgage payment | - | - | - | $15,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $226,000 |
| total expense investment | $36,000 | $72,000 | - | $87,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $467,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$27,501 | $47,000 | -$22,360 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $258,000 |
| cumulative roi | $109 | $78 | $121 | $111 | $127 | $142 | $156 | $169 | $182 | $195 | $1,000 |
Pine and Glen
Address: Coquitlam, British Columbia
Price Range: $525,000 - $1,000,000
Avail. suites: 8
1—3 bd
545—1210 SqFt