Suite number:
H2
Project:
Address:
Coquitlam, British Columbia
Developer:
Canada West Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1281 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,049,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.13%
Cumulative Return on Investment in Year 5
110.58%
Property Price at the End of Year 5
$1,352,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$52,450
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 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $693,000 |
| rent income | $41,000 | $46,000 | $48,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $539,000 |
| mortgage principal reduction | $12,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $160,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $148,000 | $156,000 | $163,000 | $171,000 | $1,397,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| remaining balance payment | $157,000 | - | - | - | - | - | - | - | - | - | $157,000 |
| closing cost | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| operating expense | $13,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $159,000 |
| mortgage payment | $48,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $521,000 |
| total expense investment | $312,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $930,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$199,206 | $50,000 | $55,000 | $61,000 | $67,000 | $73,000 | $79,000 | $86,000 | $93,000 | $101,000 | $466,000 |
| cumulative roi | $27 | $49 | $70 | $91 | $111 | $131 | $151 | $173 | $196 | $220 | $1,000 |
Aavand
Address: Coquitlam, British Columbia
Price Range: $589,000 - $1,049,000
Avail. suites: 9
1—3.5 bd
640—1439 SqFt