Suite number:
D1
Project:
Address:
Port Coquitlam, British Columbia
Developer:
Northstar Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
910 sqft
Occupancy Date:
Mar 2027
Price, CAD
$700,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.45%
Cumulative Return on Investment in Year 5
127.66%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,000
5% in 10 days
$35,000
5% on Occupancy
$35,000
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | - | $21,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $283,000 |
| mortgage principal reduction | - | - | $6,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $81,000 |
| deposit interest | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $44,000 | $74,000 | $85,000 | $89,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $843,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| remaining balance payment | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $92,000 |
| mortgage payment | - | - | $23,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $261,000 |
| total expense investment | $105,000 | - | $97,000 | $45,000 | $45,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $525,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$63,997 | $44,000 | -$22,622 | $40,000 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $65,000 | $318,000 |
| cumulative roi | $39 | $81 | $82 | $105 | $128 | $150 | $172 | $195 | $219 | $245 | $1,000 |
Port Haven
Address: Port Coquitlam, British Columbia
Price Range: $400,000 - $900,000
Avail. suites: 14
0—3 bd
502—1135 SqFt