Suite number:
JR
Project:
Address:
Coquitlam, British Columbia
Developer:
Quantum Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
455 sqft
Occupancy Date:
Jun 2026
Price, CAD
$529,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.61%
Cumulative Return on Investment in Year 5
93.01%
Property Price at the End of Year 5
$683,000
Deposit Schedule
Total up to 5% in 7 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 | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $105,000 |
| mortgage principal reduction | - | $3,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $68,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $30,000 | $43,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $61,000 | $64,000 | $68,000 | $533,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| remaining balance payment | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| closing cost | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | - | $3,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $60,000 |
| mortgage payment | - | $11,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $217,000 |
| total expense investment | $53,000 | $95,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $412,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,817 | -$52,178 | $16,000 | $18,000 | $21,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $121,000 |
| cumulative roi | $57 | $50 | $67 | $81 | $93 | $104 | $114 | $124 | $133 | $142 | $965 |
Arcadia
Address: Coquitlam, British Columbia
Price Range: $530,000 - $920,000
Avail. suites: 7
1—3 bd
455—928 SqFt