Suite number:
C1 - SOUTH
Project:
Address:
Coquitlam, British Columbia
Developer:
Beedie Living
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
866 sqft
Occupancy Date:
Jan 2028
Price, CAD
$799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.59%
Cumulative Return on Investment in Year 5
109.61%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$5 at Signing
Total up to 5% in 180 days
$39,995
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | - | $2,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $205,000 |
| mortgage principal reduction | - | - | $805 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $81,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $46,000 | $51,000 | $89,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $112,000 | $825,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| remaining balance payment | - | - | $120,000 | - | - | - | - | - | - | - | $120,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $906 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $83,000 |
| mortgage payment | - | - | $3,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $284,000 |
| total expense investment | $40,000 | - | $160,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $562,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $46,000 | -$108,926 | $38,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $59,000 | $263,000 |
| cumulative roi | $109 | $223 | $72 | $94 | $110 | $124 | $138 | $151 | $164 | $178 | $1,000 |
Chapter
Address: Coquitlam, British Columbia
Price Range: $585,000 - $970,000
Avail. suites: 24
1.5—3.5 bd
604—1596 SqFt