Suite number:
B6
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
975 sqft
Occupancy Date:
Dec 2026
Price, CAD
$800,000
Available
ROI
19,73%
Monthly Expenses
- condo fees— $536
- property taxes— $200
- property management— $176
- repairs and maintenance— $88
Total: $1,000
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.75%
Cumulative Return on Investment in Year 5
114.47%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$40,000
5% on Occupancy
$40,000
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | $6,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $325,000 |
| mortgage principal reduction | - | $2,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $96,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $45,000 | $59,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $961,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| remaining balance payment | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $2,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $107,000 |
| mortgage payment | - | $7,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $327,000 |
| total expense investment | $80,000 | $124,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $630,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,419 | -$64,726 | $38,000 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $71,000 | $331,000 |
| cumulative roi | $56 | $52 | $74 | $95 | $114 | $134 | $153 | $173 | $193 | $214 | $1,000 |
Botanica
Address: Coquitlam, British Columbia
Price Range: $600,000 - $900,000
Avail. suites: 14
1.5—3 bd
605—1327 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.