Suite number:
TH1
Project:
Address:
Coquitlam, British Columbia
Developer:
Strand
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1120 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,079,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.31%
Cumulative Return on Investment in Year 5
101.50%
Property Price at the End of Year 5
$1,391,000
Deposit Schedule
Total up to 5% in 7 days
$53,995
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $713,000 |
| rent income | $26,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $457,000 |
| mortgage principal reduction | $9,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $160,000 |
| deposit interest | $768 | - | - | - | - | - | - | - | - | - | $768 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $97,000 | $113,000 | $119,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $157,000 | $165,000 | $1,335,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| remaining balance payment | $162,000 | - | - | - | - | - | - | - | - | - | $162,000 |
| closing cost | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | $10,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $156,000 |
| mortgage payment | $36,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $523,000 |
| total expense investment | $303,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $72,000 | $936,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$206,164 | $44,000 | $49,000 | $55,000 | $60,000 | $66,000 | $73,000 | $79,000 | $86,000 | $93,000 | $399,000 |
| cumulative roi | $26 | $47 | $67 | $85 | $101 | $118 | $134 | $151 | $167 | $185 | $1,000 |
Alina
Address: Coquitlam, British Columbia
Price Range: $900,000 - $1,100,000
Avail. suites: 6
1—3 bd
501—1682 SqFt