Suite number:
B6
Project:
Address:
Coquitlam, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
975 sqft
Occupancy Date:
Dec 2026
Price, CAD
$850,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.62%
Cumulative Return on Investment in Year 5
117.49%
Property Price at the End of Year 5
$1,095,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 7 days
$42,500
5% on Occupancy
$42,500
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 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $561,000 |
| rent income | - | - | $31,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $315,000 |
| mortgage principal reduction | - | - | $10,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $102,000 |
| deposit interest | $4,000 | $4,000 | $109 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $48,000 | $51,000 | $95,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $125,000 | $131,000 | $991,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | - | - | - | - | - | - | - | - | - | $85,000 |
| remaining balance payment | - | - | $85,000 | - | - | - | - | - | - | - | $85,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $11,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $108,000 |
| mortgage payment | - | - | $38,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $327,000 |
| total expense investment | $85,000 | - | $169,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $640,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,246 | $51,000 | -$73,606 | $45,000 | $49,000 | $53,000 | $58,000 | $63,000 | $69,000 | $74,000 | $351,000 |
| cumulative roi | $56 | $116 | $76 | $98 | $117 | $137 | $156 | $175 | $194 | $214 | $1,000 |
Botanica
Address: Coquitlam, British Columbia
Price Range: $650,000 - $980,000
Avail. suites: 14
1.5—3 bd
605—1327 SqFt