Suite number:
B6
Project:
Address:
Coquitlam, British Columbia
Developer:
Jayen Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
817 sqft
Occupancy Date:
Jan 2027
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.24%
Cumulative Return on Investment in Year 5
108.05%
Property Price at the End of Year 5
$644,000
Deposit Schedule
$10,000 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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | - | - | $16,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $174,000 |
| mortgage principal reduction | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $59,000 |
| deposit interest | $2,000 | $3,000 | $388 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $28,000 | $30,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $573,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| remaining balance payment | - | - | $50,000 | - | - | - | - | - | - | - | $50,000 |
| closing cost | - | - | $28,000 | - | - | - | - | - | - | - | $28,000 |
| operating expense | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $77,000 |
| mortgage payment | - | - | $20,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $191,000 |
| total expense investment | $50,000 | - | $106,000 | $33,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $396,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,121 | $30,000 | -$50,198 | $23,000 | $26,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $177,000 |
| cumulative roi | $56 | $116 | $73 | $91 | $108 | $124 | $139 | $154 | $169 | $185 | $1,000 |
Level
Address: Coquitlam, British Columbia
Price Range: $890,000 - $890,000
Avail. suites: 1
0—3.5 bd
480—1615 SqFt