Suite number:
B3
Project:
Address:
Coquitlam, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
557 sqft
Occupancy Date:
Jun 2028
Price, CAD
$659,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.28%
Cumulative Return on Investment in Year 5
118.10%
Property Price at the End of Year 5
$850,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$32,995
5% on Occupancy
$32,995
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $436,000 |
| rent income | - | - | - | $5,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $94,000 |
| mortgage principal reduction | - | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $62,000 |
| deposit interest | $2,000 | $5,000 | $3,000 | $2,000 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $36,000 | $41,000 | $41,000 | $56,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $81,000 | $609,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | $33,000 | - | - | - | - | - | - | - | - | $66,000 |
| remaining balance payment | - | - | - | $66,000 | - | - | - | - | - | - | $66,000 |
| closing cost | - | - | - | $31,000 | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | - | $3,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $50,000 |
| mortgage payment | - | - | - | $13,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $206,000 |
| total expense investment | $33,000 | $33,000 | - | $114,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $419,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $8,000 | $41,000 | -$57,844 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $190,000 |
| cumulative roi | $109 | $117 | $180 | $106 | $118 | $129 | $139 | $148 | $157 | $166 | $1,000 |
Burquitlam Park District
Address: Coquitlam, British Columbia
Price Range: $530,000 - $1,022,000
Avail. suites: 27
0—3 bd
392—1298 SqFt