Suite number:
426 - C4
Project:
Address:
Coquitlam, British Columbia
Developer:
Marcon
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
632 sqft
Occupancy Date:
Sep 2027
Price, CAD
$609,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.81%
Cumulative Return on Investment in Year 5
117.84%
Property Price at the End of Year 5
$786,000
Deposit Schedule
$10 at Signing
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 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $403,000 |
| rent income | - | - | $4,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $182,000 |
| mortgage principal reduction | - | - | $1,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $65,000 |
| deposit interest | $3,000 | $3,000 | $2,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $35,000 | $37,000 | $48,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $663,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| remaining balance payment | - | - | $61,000 | - | - | - | - | - | - | - | $61,000 |
| closing cost | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| operating expense | - | - | $1,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $67,000 |
| mortgage payment | - | - | $5,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $213,000 |
| total expense investment | $61,000 | - | $98,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $432,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,206 | $37,000 | -$50,014 | $29,000 | $32,000 | $35,000 | $38,000 | $42,000 | $45,000 | $49,000 | $231,000 |
| cumulative roi | $57 | $117 | $80 | $100 | $118 | $135 | $151 | $168 | $184 | $200 | $1,000 |
Söenhaus
Address: Coquitlam, British Columbia
Price Range: $499,000 - $1,000,000
Avail. suites: 34
1—3 bd
509—1506 SqFt