Suite number:
B1
Project:
Address:
Coquitlam, British Columbia
Developer:
Strand
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
500 sqft
Occupancy Date:
Jun 2027
Price, CAD
$639,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.31%
Cumulative Return on Investment in Year 5
103.46%
Property Price at the End of Year 5
$824,000
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $422,000 |
| rent income | - | - | $6,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $148,000 |
| mortgage principal reduction | - | - | $3,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $70,000 |
| deposit interest | $519 | $520 | $339 | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $34,000 | $36,000 | $51,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $82,000 | $86,000 | $647,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $2,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $60,000 |
| mortgage payment | - | - | $10,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $228,000 |
| total expense investment | $10,000 | - | $162,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $447,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $24,000 | $36,000 | -$110,892 | $26,000 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $46,000 | $200,000 |
| cumulative roi | $337 | $692 | $70 | $88 | $103 | $118 | $131 | $144 | $156 | $168 | $2,000 |
Komo
Address: Coquitlam, British Columbia
Price Range: $590,000 - $950,000
Avail. suites: 7
1—3 bd
429—921 SqFt