Suite number:
B3
Project:
Address:
Coquitlam, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
557 sqft
Occupancy Date:
Jun 2028
Price, CAD
$600,000
Available
ROI
15,59%
Monthly Expenses
- condo fees— $329
- property taxes— $150
- property management— $67
- repairs and maintenance— $33
Total: $579
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.92%
Cumulative Return on Investment in Year 5
113.32%
Property Price at the End of Year 5
$773,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$30,000
5% on Occupancy
$30,000
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $396,000 |
| rent income | - | - | - | $8,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $97,000 |
| mortgage principal reduction | - | - | - | $4,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $56,000 |
| deposit interest | $2,000 | $5,000 | $3,000 | $1,000 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $33,000 | $37,000 | $38,000 | $54,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $564,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $30,000 | $30,000 | - | - | - | - | - | - | - | - | $60,000 |
| remaining balance payment | - | - | - | $60,000 | - | - | - | - | - | - | $60,000 |
| closing cost | - | - | - | $32,000 | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | - | $4,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $49,000 |
| mortgage payment | - | - | - | $18,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $198,000 |
| total expense investment | $30,000 | $30,000 | - | $113,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $398,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $7,000 | $38,000 | -$58,825 | $22,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $166,000 |
| cumulative roi | $109 | $117 | $180 | $101 | $113 | $124 | $134 | $144 | $153 | $162 | $1,000 |
Burquitlam Park District
Address: Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 27
0—3 bd
392—1298 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.