Suite number:
B1 (jr)
Project:
Address:
Coquitlam, British Columbia
Developer:
Onni Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
750 sqft
Occupancy Date:
Jun 2028
Price, CAD
$735,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.10%
Cumulative Return on Investment in Year 5
111.05%
Property Price at the End of Year 5
$948,000
Deposit Schedule
$5 at Signing
Total up to 5% in -230 days
$36,795
5% in 365 days
$36,795
5% on Occupancy
$36,795
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 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $486,000 |
| rent income | - | - | $7,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $185,000 |
| mortgage principal reduction | - | - | $3,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $78,000 |
| deposit interest | $2,000 | $5,000 | $4,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $46,000 | $61,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $764,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | $74,000 | - | - | - | - | - | - | - | - | $110,000 |
| remaining balance payment | - | - | $37,000 | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | - | $34,000 | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $80,000 |
| mortgage payment | - | - | $12,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $270,000 |
| total expense investment | $37,000 | $74,000 | $87,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $531,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$27,918 | -$25,201 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $233,000 |
| cumulative roi | $109 | $78 | $79 | $96 | $111 | $125 | $137 | $150 | $162 | $174 | $1,000 |
Pine & Glen
Address: Coquitlam, British Columbia
Price Range: $574,000 - $1,015,000
Avail. suites: 9
1—3 bd
545—1210 SqFt