Suite number:
A3A
Project:
Address:
Coquitlam, British Columbia
Developer:
Intergulf Development Group
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
440 sqft
Occupancy Date:
Jun 2028
Price, CAD
$529,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.08%
Cumulative Return on Investment in Year 5
113.51%
Property Price at the End of Year 5
$683,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$26,495
5% on Occupancy
$26,495
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 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $350,000 |
| rent income | - | - | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $56,000 |
| mortgage principal reduction | - | - | - | $3,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $50,000 |
| deposit interest | $1,000 | $4,000 | $3,000 | $1,000 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $29,000 | $33,000 | $33,000 | $45,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $470,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | $26,000 | - | - | - | - | - | - | - | - | $53,000 |
| remaining balance payment | - | - | - | $53,000 | - | - | - | - | - | - | $53,000 |
| closing cost | - | - | - | $29,000 | - | - | - | - | - | - | $29,000 |
| operating expense | - | - | - | $2,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $38,000 |
| mortgage payment | - | - | - | $11,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $165,000 |
| total expense investment | $26,000 | $26,000 | - | $95,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $338,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $7,000 | $33,000 | -$50,056 | $17,000 | $20,000 | $22,000 | $24,000 | $27,000 | $30,000 | $132,000 |
| cumulative roi | $109 | $117 | $180 | $103 | $114 | $123 | $131 | $139 | $146 | $153 | $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